[CAPITALA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.54%
YoY- -72.06%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Revenue 1,237,503 1,081,630 979,710 739,668 707,909 396,179 258,605 27.20%
PBT 259,103 108,496 310,342 136,260 -504,328 43,072 14,694 55.43%
Tax -101,293 43,803 16,944 -6,188 969,855 43,801 -631 118.25%
NP 157,810 152,299 327,286 130,072 465,527 86,873 14,063 45.00%
-
NP to SH 157,810 152,299 327,286 130,072 465,527 86,873 14,063 45.00%
-
Tax Rate 39.09% -40.37% -5.46% 4.54% - -101.69% 4.29% -
Total Cost 1,079,693 929,331 652,424 609,596 242,382 309,306 244,542 25.63%
-
Net Worth 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Net Worth 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 -
NOSH 2,768,596 2,769,072 2,750,302 2,454,188 2,363,081 2,347,918 2,072,636 4.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
NP Margin 12.75% 14.08% 33.41% 17.59% 65.76% 21.93% 5.44% -
ROE 2.91% 3.85% 9.92% 5.64% 25.92% 5.78% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 44.70 39.06 35.62 30.14 29.96 16.87 12.48 21.66%
EPS 5.70 5.50 11.90 5.30 -19.60 3.70 0.70 38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.43 1.20 0.94 0.76 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,454,188
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 28.59 24.98 22.63 17.09 16.35 9.15 5.97 27.21%
EPS 3.65 3.52 7.56 3.00 10.75 2.01 0.32 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2535 0.9147 0.7624 0.5329 0.4148 0.3471 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 -
Price 3.02 3.03 2.25 1.40 1.24 1.77 1.76 -
P/RPS 6.76 7.76 6.32 4.65 4.14 10.49 14.11 -10.69%
P/EPS 52.98 55.09 18.91 26.42 6.29 47.84 259.39 -21.66%
EY 1.89 1.82 5.29 3.79 15.89 2.09 0.39 27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.12 1.87 1.49 1.63 2.77 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 -
Price 2.85 3.67 2.55 1.28 1.11 1.93 1.61 -
P/RPS 6.38 9.40 7.16 4.25 3.71 11.44 12.90 -10.25%
P/EPS 50.00 66.73 21.43 24.15 5.63 52.16 237.29 -21.28%
EY 2.00 1.50 4.67 4.14 17.75 1.92 0.42 27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.57 2.12 1.36 1.46 3.02 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