[CAPITALA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -26.32%
YoY- -216.65%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,046,393 3,090,254 3,188,524 2,851,786 2,579,025 2,287,078 2,140,624 26.49%
PBT 531,384 524,558 496,472 -869,198 -588,073 126,546 440,696 13.27%
Tax 98,478 160,094 316,128 372,635 194,962 214,842 204,412 -38.51%
NP 629,862 684,652 812,600 -496,563 -393,110 341,388 645,108 -1.58%
-
NP to SH 629,862 684,652 812,600 -496,563 -393,110 341,388 645,108 -1.58%
-
Tax Rate -18.53% -30.52% -63.67% - - -169.77% -46.38% -
Total Cost 2,416,530 2,405,602 2,375,924 3,348,349 2,972,135 1,945,690 1,495,516 37.65%
-
Net Worth 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 227,399 368.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 227,399 368.76%
NOSH 2,460,401 2,360,868 2,362,209 2,358,695 2,358,672 2,370,750 239,367 372.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.68% 22.16% 25.49% -17.41% -15.24% 14.93% 30.14% -
ROE 27.23% 35.37% 45.26% -30.96% -21.93% 15.00% 283.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.82 130.89 134.98 120.91 109.34 96.47 894.28 -73.20%
EPS 25.60 29.00 34.40 -20.90 -16.53 14.40 27.20 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.82 0.76 0.68 0.76 0.96 0.95 -0.70%
Adjusted Per Share Value based on latest NOSH - 2,358,733
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.47 71.48 73.75 65.97 59.66 52.90 49.52 26.48%
EPS 14.57 15.84 18.80 -11.49 -9.09 7.90 14.92 -1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.4478 0.4153 0.371 0.4146 0.5264 0.0526 368.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.11 0.94 0.87 1.24 0.87 1.37 -
P/RPS 1.13 0.85 0.70 0.72 1.13 0.90 0.15 283.81%
P/EPS 5.47 3.83 2.73 -4.13 -7.44 6.04 0.51 385.64%
EY 18.29 26.13 36.60 -24.20 -13.44 16.55 196.72 -79.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.35 1.24 1.28 1.63 0.91 1.44 2.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 -
Price 1.28 1.42 1.25 0.94 1.11 1.10 1.01 -
P/RPS 1.03 1.08 0.93 0.78 1.02 1.14 0.11 343.64%
P/EPS 5.00 4.90 3.63 -4.47 -6.66 7.64 0.37 466.44%
EY 20.00 20.42 27.52 -22.40 -15.01 13.09 266.84 -82.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.73 1.64 1.38 1.46 1.15 1.06 18.05%

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