[CAPITALA] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -39.36%
YoY- -47.59%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,310,916 1,246,256 1,181,561 1,081,773 933,402 747,996 608,383 13.64%
PBT 255,314 112,609 175,276 145,033 144,210 138,161 -46,901 -
Tax 111,841 -54,261 -22,143 -40,776 54,720 1,015 56,318 12.10%
NP 367,155 58,348 153,133 104,257 198,930 139,176 9,417 84.09%
-
NP to SH 367,155 58,348 153,133 104,257 198,930 139,176 9,417 84.09%
-
Tax Rate -43.81% 48.19% 12.63% 28.11% -37.94% -0.73% - -
Total Cost 943,761 1,187,908 1,028,428 977,516 734,472 608,820 598,966 7.86%
-
Net Worth 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 14.89%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 14.89%
NOSH 2,781,477 2,778,476 2,778,751 2,743,631 2,762,916 2,358,915 2,354,249 2.81%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.01% 4.68% 12.96% 9.64% 21.31% 18.61% 1.55% -
ROE 7.06% 1.27% 5.51% 2.70% 6.73% 7.20% 0.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 47.13 44.85 42.52 39.43 33.78 31.71 25.84 10.53%
EPS 13.20 2.10 5.50 3.80 7.20 5.90 0.40 79.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.65 1.00 1.41 1.07 0.82 0.96 11.74%
Adjusted Per Share Value based on latest NOSH - 2,743,631
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 31.50 29.95 28.39 25.99 22.43 17.97 14.62 13.64%
EPS 8.82 1.40 3.68 2.51 4.78 3.34 0.23 83.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2498 1.1016 0.6677 0.9295 0.7103 0.4648 0.5431 14.89%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.30 3.19 3.57 3.52 1.25 1.11 0.87 -
P/RPS 4.88 7.11 8.40 8.93 3.70 3.50 3.37 6.36%
P/EPS 17.42 151.90 64.78 92.63 17.36 18.81 217.50 -34.33%
EY 5.74 0.66 1.54 1.08 5.76 5.32 0.46 52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.93 3.57 2.50 1.17 1.35 0.91 5.14%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 -
Price 2.38 2.98 3.55 3.62 1.68 1.42 1.10 -
P/RPS 5.05 6.64 8.35 9.18 4.97 4.48 4.26 2.87%
P/EPS 18.03 141.90 64.42 95.26 23.33 24.07 275.00 -36.48%
EY 5.55 0.70 1.55 1.05 4.29 4.15 0.36 57.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.81 3.55 2.57 1.57 1.73 1.15 1.66%

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