[CAPITALA] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -22.75%
YoY- 23.23%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 4,279,124 3,437,734 3,158,024 2,237,916 775,621 302,831 50.30%
PBT 1,046,369 760,402 -671,782 339,988 135,054 56,347 56.76%
Tax -131,816 -173,419 1,277,906 256,406 -13,211 -1,508 98.95%
NP 914,553 586,983 606,124 596,394 121,843 54,839 54.19%
-
NP to SH 914,553 586,983 606,124 596,394 121,843 54,839 54.19%
-
Tax Rate 12.60% 22.81% - -75.42% 9.78% 2.68% -
Total Cost 3,364,571 2,850,751 2,551,900 1,641,522 653,778 247,992 49.37%
-
Net Worth 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768 28.38%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768 28.38%
NOSH 2,743,631 2,762,916 2,358,915 2,354,249 2,135,040 2,335,031 2.51%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 21.37% 17.07% 19.19% 26.65% 15.71% 18.11% -
ROE 23.64% 19.86% 31.34% 26.39% 12.97% 7.19% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 155.97 124.42 133.88 95.06 36.33 15.09 43.24%
EPS 33.33 21.25 25.70 25.33 5.71 2.73 46.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.07 0.82 0.96 0.44 0.38 22.35%
Adjusted Per Share Value based on latest NOSH - 2,354,249
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 100.56 80.78 74.21 52.59 18.23 7.12 50.29%
EPS 21.49 13.79 14.24 14.01 2.86 1.29 54.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9091 0.6947 0.4546 0.5311 0.2208 0.1792 28.38%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 3.52 1.25 1.11 0.87 1.59 1.66 -
P/RPS 2.26 1.00 0.83 0.92 4.38 11.00 -21.61%
P/EPS 10.56 5.88 4.32 3.43 27.86 60.76 -23.60%
EY 9.47 17.00 23.15 29.12 3.59 1.65 30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.17 1.35 0.91 3.61 4.37 -8.23%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 - -
Price 3.62 1.68 1.42 1.10 1.74 0.00 -
P/RPS 2.32 1.35 1.06 1.16 4.79 0.00 -
P/EPS 10.86 7.91 5.53 4.34 30.49 0.00 -
EY 9.21 12.65 18.10 23.03 3.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.57 1.73 1.15 3.95 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