[CAPITALA] YoY TTM Result on 31-Dec-2005 [#2]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 7.99%
YoY- 122.18%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 3,437,734 3,158,024 2,237,916 775,621 302,831 55.55%
PBT 760,402 -671,782 339,988 135,054 56,347 60.52%
Tax -173,419 1,277,906 256,406 -13,211 -1,508 137.00%
NP 586,983 606,124 596,394 121,843 54,839 53.89%
-
NP to SH 586,983 606,124 596,394 121,843 54,839 53.89%
-
Tax Rate 22.81% - -75.42% 9.78% 2.68% -
Total Cost 2,850,751 2,551,900 1,641,522 653,778 247,992 55.90%
-
Net Worth 2,956,321 1,934,310 2,260,079 939,417 762,768 27.93%
Dividend
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 2,956,321 1,934,310 2,260,079 939,417 762,768 27.93%
NOSH 2,762,916 2,358,915 2,354,249 2,135,040 2,335,031 3.10%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 17.07% 19.19% 26.65% 15.71% 18.11% -
ROE 19.86% 31.34% 26.39% 12.97% 7.19% -
Per Share
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 124.42 133.88 95.06 36.33 15.09 46.76%
EPS 21.25 25.70 25.33 5.71 2.73 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.96 0.44 0.38 20.71%
Adjusted Per Share Value based on latest NOSH - 2,135,040
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 80.78 74.21 52.59 18.23 7.12 55.53%
EPS 13.79 14.24 14.01 2.86 1.29 53.86%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6947 0.4545 0.5311 0.2208 0.1792 27.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 1.25 1.11 0.87 1.59 1.66 -
P/RPS 1.00 0.83 0.92 4.38 11.00 -35.34%
P/EPS 5.88 4.32 3.43 27.86 60.76 -34.60%
EY 17.00 23.15 29.12 3.59 1.65 52.83%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.91 3.61 4.37 -21.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 18/08/10 12/08/09 28/08/08 24/02/06 - -
Price 1.68 1.42 1.10 1.74 0.00 -
P/RPS 1.35 1.06 1.16 4.79 0.00 -
P/EPS 7.91 5.53 4.34 30.49 0.00 -
EY 12.65 18.10 23.03 3.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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