[CAPITALA] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4843.47%
YoY- 158.66%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,081,630 979,710 739,668 707,909 396,179 258,605 163,911 33.65%
PBT 108,496 310,342 136,260 -504,328 43,072 14,694 42,947 15.31%
Tax 43,803 16,944 -6,188 969,855 43,801 -631 -2,259 -
NP 152,299 327,286 130,072 465,527 86,873 14,063 40,688 22.49%
-
NP to SH 152,299 327,286 130,072 465,527 86,873 14,063 40,688 22.49%
-
Tax Rate -40.37% -5.46% 4.54% - -101.69% 4.29% 5.26% -
Total Cost 929,331 652,424 609,596 242,382 309,306 244,542 123,223 36.43%
-
Net Worth 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 815,633 27.49%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 815,633 27.49%
NOSH 2,769,072 2,750,302 2,454,188 2,363,081 2,347,918 2,072,636 2,335,031 2.65%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.08% 33.41% 17.59% 65.76% 21.93% 5.44% 24.82% -
ROE 3.85% 9.92% 5.64% 25.92% 5.78% 0.00% 4.99% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 39.06 35.62 30.14 29.96 16.87 12.48 8.04 27.51%
EPS 5.50 11.90 5.30 -19.60 3.70 0.70 1.74 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.20 0.94 0.76 0.64 0.00 0.40 21.63%
Adjusted Per Share Value based on latest NOSH - 2,363,081
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.99 23.54 17.77 17.01 9.52 6.21 3.94 33.64%
EPS 3.66 7.86 3.13 11.19 2.09 0.34 0.98 22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 0.793 0.5543 0.4315 0.3611 0.00 0.196 27.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 -
Price 3.03 2.25 1.40 1.24 1.77 1.76 1.57 -
P/RPS 7.76 6.32 4.65 4.14 10.49 14.11 19.53 -13.22%
P/EPS 55.09 18.91 26.42 6.29 47.84 259.39 78.68 -5.33%
EY 1.82 5.29 3.79 15.89 2.09 0.39 1.27 5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.87 1.49 1.63 2.77 0.00 3.93 -9.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 25/05/05 -
Price 3.67 2.55 1.28 1.11 1.93 1.61 1.52 -
P/RPS 9.40 7.16 4.25 3.71 11.44 12.90 18.91 -10.18%
P/EPS 66.73 21.43 24.15 5.63 52.16 237.29 76.17 -2.01%
EY 1.50 4.67 4.14 17.75 1.92 0.42 1.31 2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.12 1.36 1.46 3.02 0.00 3.80 -5.83%

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