[CAPITALA] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.19%
YoY- 46.88%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,324,819 1,310,916 1,246,256 1,181,561 1,081,773 933,402 747,996 9.99%
PBT 48,763 255,314 112,609 175,276 145,033 144,210 138,161 -15.92%
Tax 194,264 111,841 -54,261 -22,143 -40,776 54,720 1,015 139.96%
NP 243,027 367,155 58,348 153,133 104,257 198,930 139,176 9.73%
-
NP to SH 243,027 367,155 58,348 153,133 104,257 198,930 139,176 9.73%
-
Tax Rate -398.38% -43.81% 48.19% 12.63% 28.11% -37.94% -0.73% -
Total Cost 1,081,792 943,761 1,187,908 1,028,428 977,516 734,472 608,820 10.05%
-
Net Worth 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 16.25%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 16.25%
NOSH 2,793,413 2,781,477 2,778,476 2,778,751 2,743,631 2,762,916 2,358,915 2.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.34% 28.01% 4.68% 12.96% 9.64% 21.31% 18.61% -
ROE 5.09% 7.06% 1.27% 5.51% 2.70% 6.73% 7.20% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.43 47.13 44.85 42.52 39.43 33.78 31.71 6.93%
EPS 8.70 13.20 2.10 5.50 3.80 7.20 5.90 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.87 1.65 1.00 1.41 1.07 0.82 13.02%
Adjusted Per Share Value based on latest NOSH - 2,778,751
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.83 31.50 29.95 28.39 25.99 22.43 17.97 9.99%
EPS 5.84 8.82 1.40 3.68 2.51 4.78 3.34 9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1478 1.2498 1.1016 0.6677 0.9295 0.7103 0.4648 16.25%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.54 2.30 3.19 3.57 3.52 1.25 1.11 -
P/RPS 3.25 4.88 7.11 8.40 8.93 3.70 3.50 -1.22%
P/EPS 17.70 17.42 151.90 64.78 92.63 17.36 18.81 -1.00%
EY 5.65 5.74 0.66 1.54 1.08 5.76 5.32 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.23 1.93 3.57 2.50 1.17 1.35 -6.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 20/08/14 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 -
Price 0.78 2.38 2.98 3.55 3.62 1.68 1.42 -
P/RPS 1.64 5.05 6.64 8.35 9.18 4.97 4.48 -15.41%
P/EPS 8.97 18.03 141.90 64.42 95.26 23.33 24.07 -15.16%
EY 11.15 5.55 0.70 1.55 1.05 4.29 4.15 17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.27 1.81 3.55 2.57 1.57 1.73 -19.80%

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