[CAPITALA] YoY Quarter Result on 31-Dec-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Revenue 608,383 248,737 178,633 0 -
PBT -46,901 51,879 45,722 0 -
Tax 56,318 -555 -1,361 0 -
NP 9,417 51,324 44,361 0 -
-
NP to SH 9,417 51,282 44,361 0 -
-
Tax Rate - 1.07% 2.98% - -
Total Cost 598,966 197,413 134,272 0 -
-
Net Worth 2,260,079 0 774,851 0 -
Dividend
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,260,079 0 774,851 0 -
NOSH 2,354,249 2,135,040 2,335,031 0 -
Ratio Analysis
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.55% 20.63% 24.83% 0.00% -
ROE 0.42% 0.00% 5.73% 0.00% -
Per Share
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.84 11.65 8.76 0.00 -
EPS 0.40 2.40 2.21 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.00 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.30 5.85 4.20 0.00 -
EPS 0.22 1.21 1.04 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.5312 0.00 0.1821 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/08 30/12/05 31/12/04 - -
Price 0.87 1.59 1.66 0.00 -
P/RPS 3.37 13.65 18.95 0.00 -
P/EPS 217.50 66.20 76.30 0.00 -
EY 0.46 1.51 1.31 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 4.37 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/12/05 31/12/04 31/12/03 CAGR
Date 28/08/08 24/02/06 18/02/05 - -
Price 1.10 1.74 1.78 0.00 -
P/RPS 4.26 14.94 20.32 0.00 -
P/EPS 275.00 72.44 81.82 0.00 -
EY 0.36 1.38 1.22 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 4.68 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