[CAPITALA] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -12.35%
YoY- 127.52%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 992,509 891,732 745,108 666,250 622,322 605,662 496,792 58.69%
PBT 100,636 121,566 35,736 125,478 132,392 112,694 42,500 77.74%
Tax -1,797 -1,434 -648 -13,843 -5,022 -3,016 -588 110.73%
NP 98,838 120,132 35,088 111,635 127,369 109,678 41,912 77.26%
-
NP to SH 98,626 119,814 34,620 111,635 127,369 109,678 41,912 77.00%
-
Tax Rate 1.79% 1.18% 1.81% 11.03% 3.79% 2.68% 1.38% -
Total Cost 893,670 771,600 710,020 554,615 494,953 495,984 454,880 56.92%
-
Net Worth 0 0 0 866,862 815,633 774,851 160,662 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 0 0 866,862 815,633 774,851 160,662 -
NOSH 2,142,585 2,098,290 2,121,999 2,114,299 2,335,031 2,335,031 174,633 432.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.96% 13.47% 4.71% 16.76% 20.47% 18.11% 8.44% -
ROE 0.00% 0.00% 0.00% 12.88% 15.62% 14.15% 26.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.32 42.50 35.11 31.51 30.52 29.70 284.48 -70.21%
EPS 4.67 5.60 1.60 5.28 8.67 5.84 24.00 -66.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.41 0.40 0.38 0.92 -
Adjusted Per Share Value based on latest NOSH - 2,119,473
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.04 20.70 17.30 15.47 14.45 14.06 11.53 58.71%
EPS 2.29 2.78 0.80 2.59 2.96 2.55 0.97 77.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.2013 0.1894 0.1799 0.0373 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 1.76 1.59 1.56 1.64 1.57 1.66 0.00 -
P/RPS 3.80 3.74 4.44 5.20 5.14 5.59 0.00 -
P/EPS 38.23 27.85 95.62 31.06 25.13 30.86 0.00 -
EY 2.62 3.59 1.05 3.22 3.98 3.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.00 3.93 4.37 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 24/02/06 28/11/05 26/08/05 25/05/05 18/02/05 23/12/04 -
Price 1.61 1.74 1.61 1.58 1.52 1.78 1.80 -
P/RPS 3.48 4.09 4.59 5.01 4.98 5.99 0.63 212.80%
P/EPS 34.98 30.47 98.68 29.92 24.33 33.09 7.50 179.41%
EY 2.86 3.28 1.01 3.34 4.11 3.02 13.33 -64.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.85 3.80 4.68 1.96 -

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