[CAPITALA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 140.91%
YoY--%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Revenue 1,168,398 1,053,283 870,605 797,131 461,585 535,156 332,093 25.67%
PBT 212,406 202,874 256,182 124,118 74,691 110,174 5,340 95.26%
Tax -39,969 -30,946 -32,072 79,032 105,286 51,103 64,662 -
NP 172,437 171,928 224,110 203,150 179,977 161,277 70,002 17.79%
-
NP to SH 172,437 171,928 224,110 203,150 179,977 16,277 70,002 17.79%
-
Tax Rate 18.82% 15.25% 12.52% -63.67% -140.96% -46.38% -1,210.90% -
Total Cost 995,961 881,355 646,495 593,981 281,608 373,879 262,091 27.44%
-
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 227,399 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 227,399 0 -
NOSH 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 239,367 2,824,999 -0.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
NP Margin 14.76% 16.32% 25.74% 25.49% 38.99% 30.14% 21.08% -
ROE 3.97% 4.49% 9.01% 11.32% 0.10% 7.16% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 42.01 37.98 35.35 33.75 19.75 223.57 11.76 26.02%
EPS 6.20 6.20 9.10 8.60 7.70 6.80 3.00 14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.01 0.76 78.00 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,362,209
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 27.13 24.46 20.22 18.51 10.72 12.43 7.71 25.68%
EPS 4.00 3.99 5.20 4.72 4.18 0.38 1.63 17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0075 0.8886 0.5776 0.4169 42.3363 0.0528 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 29/09/06 -
Price 3.45 2.69 1.39 0.94 1.83 1.37 1.53 -
P/RPS 8.21 7.08 3.93 2.79 9.27 0.61 13.02 -8.03%
P/EPS 55.64 43.39 15.27 10.93 23.77 20.15 61.74 -1.87%
EY 1.80 2.30 6.55 9.15 4.21 4.96 1.62 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.95 1.38 1.24 0.02 1.44 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 30/11/06 -
Price 3.39 3.06 1.22 1.25 1.77 1.01 1.53 -
P/RPS 8.07 8.06 3.45 3.70 8.96 0.45 13.02 -8.32%
P/EPS 54.68 49.35 13.41 14.53 22.99 14.85 61.74 -2.18%
EY 1.83 2.03 7.46 6.88 4.35 6.73 1.62 2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.22 1.21 1.64 0.02 1.06 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