[CAPITALA] YoY TTM Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 16.86%
YoY--%
View:
Show?
TTM Result
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,756,436 1,613,307 1,007,344 666,250 0 -
PBT -870,788 263,966 89,400 125,478 0 -
Tax 1,305,280 220,009 115,528 -13,843 0 -
NP 434,492 483,975 204,928 111,635 0 -
-
NP to SH 434,492 483,975 204,769 111,635 0 -
-
Tax Rate - -83.35% -129.23% 11.03% - -
Total Cost 2,321,944 1,129,332 802,416 554,615 0 -
-
Net Worth 1,627,525 1,639,683 1,126,913 868,984 0 -
Dividend
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,627,525 1,639,683 1,126,913 868,984 0 -
NOSH 2,358,733 2,342,405 2,299,823 2,119,473 0 -
Ratio Analysis
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.76% 30.00% 20.34% 16.76% 0.00% -
ROE 26.70% 29.52% 18.17% 12.85% 0.00% -
Per Share
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 116.86 68.87 43.80 31.43 0.00 -
EPS 18.42 20.66 8.90 5.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.49 0.41 0.86 -4.76%
Adjusted Per Share Value based on latest NOSH - 2,119,473
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.77 37.91 23.67 15.66 0.00 -
EPS 10.21 11.37 4.81 2.62 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3825 0.3853 0.2648 0.2042 0.86 -16.45%
Price Multiplier on Financial Quarter End Date
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/12/08 29/06/07 30/06/06 30/06/05 - -
Price 0.87 1.90 1.50 1.64 0.00 -
P/RPS 0.74 2.76 3.42 5.22 0.00 -
P/EPS 4.72 9.20 16.85 31.14 0.00 -
EY 21.17 10.87 5.94 3.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.71 3.06 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 02/03/09 30/08/07 29/08/06 26/08/05 - -
Price 0.94 1.89 1.33 1.58 0.00 -
P/RPS 0.80 2.74 3.04 5.03 0.00 -
P/EPS 5.10 9.15 14.94 30.00 0.00 -
EY 19.60 10.93 6.69 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.70 2.71 3.85 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