[CAPITALA] YoY TTM Result on 31-Mar-2007 [#3]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 20.4%
YoY- 376.87%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,677,776 3,189,783 2,484,240 1,494,878 893,127 466,742 45.50%
PBT 934,484 -31,194 -239,031 147,494 101,691 99,294 50.27%
Tax -150,287 301,863 1,120,975 282,200 -11,498 -3,767 95.37%
NP 784,197 270,669 881,944 429,694 90,193 95,527 46.59%
-
NP to SH 784,197 270,669 881,944 429,694 90,108 95,527 46.59%
-
Tax Rate 16.08% - - -191.33% 11.31% 3.79% -
Total Cost 2,893,579 2,919,114 1,602,296 1,065,184 802,934 371,215 45.21%
-
Net Worth 3,300,363 2,306,937 1,795,941 1,502,668 0 935,356 25.74%
Dividend
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,300,363 2,306,937 1,795,941 1,502,668 0 935,356 25.74%
NOSH 2,750,302 2,454,188 2,363,081 2,347,918 2,072,636 2,335,031 3.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 21.32% 8.49% 35.50% 28.74% 10.10% 20.47% -
ROE 23.76% 11.73% 49.11% 28.60% 0.00% 10.21% -
Per Share
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 133.72 129.97 105.13 63.67 43.09 19.96 41.27%
EPS 28.51 11.03 37.32 18.30 4.35 4.09 42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.94 0.76 0.64 0.00 0.40 22.09%
Adjusted Per Share Value based on latest NOSH - 2,347,918
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 85.47 74.13 57.73 34.74 20.76 10.85 45.49%
EPS 18.23 6.29 20.50 9.99 2.09 2.22 46.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.767 0.5361 0.4174 0.3492 0.00 0.2174 25.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 -
Price 2.25 1.40 1.24 1.77 1.76 1.57 -
P/RPS 1.68 1.08 1.18 2.78 4.08 7.87 -24.46%
P/EPS 7.89 12.69 3.32 9.67 40.48 38.43 -24.99%
EY 12.67 7.88 30.10 10.34 2.47 2.60 33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.49 1.63 2.77 0.00 3.93 -12.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 - -
Price 2.55 1.28 1.11 1.93 1.61 0.00 -
P/RPS 1.91 0.98 1.06 3.03 3.74 0.00 -
P/EPS 8.94 11.61 2.97 10.55 37.03 0.00 -
EY 11.18 8.62 33.62 9.48 2.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.36 1.46 3.02 0.00 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