[CAPITALA] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 592.17%
YoY- 9.24%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,804,007 1,545,127 1,143,539 445,866 302,831 0 -
PBT 400,393 262,279 63,273 60,783 56,347 0 -
Tax 22,648 80,047 107,421 -717 -1,508 0 -
NP 423,041 342,326 170,694 60,066 54,839 0 -
-
NP to SH 423,041 342,326 170,694 59,907 54,839 0 -
-
Tax Rate -5.66% -30.52% -169.77% 1.18% 2.68% - -
Total Cost 1,380,966 1,202,801 972,845 385,800 247,992 0 -
-
Net Worth 2,958,515 1,935,912 2,275,920 0 774,851 0 -
Dividend
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,958,515 1,935,912 2,275,920 0 774,851 0 -
NOSH 2,764,967 2,360,868 2,370,750 2,098,290 2,335,031 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.45% 22.16% 14.93% 13.47% 18.11% 0.00% -
ROE 14.30% 17.68% 7.50% 0.00% 7.08% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
RPS 65.25 65.45 48.24 21.25 14.85 0.00 -
EPS 15.30 14.50 7.20 2.80 2.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.96 0.00 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,135,040
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.39 36.31 26.87 10.48 7.12 0.00 -
EPS 9.94 8.04 4.01 1.41 1.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.4549 0.5348 0.00 0.1821 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 - -
Price 1.25 1.11 0.87 1.59 1.66 0.00 -
P/RPS 1.92 1.70 1.80 7.48 11.18 0.00 -
P/EPS 8.17 7.66 12.08 55.69 61.72 0.00 -
EY 12.24 13.06 8.28 1.80 1.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.91 0.00 4.37 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Date 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 - -
Price 1.68 1.42 1.10 1.74 1.78 0.00 -
P/RPS 2.57 2.17 2.28 8.19 11.99 0.00 -
P/EPS 10.98 9.79 15.28 60.94 66.19 0.00 -
EY 9.11 10.21 6.55 1.64 1.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.73 1.15 0.00 4.68 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment