[CAPITALA] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 16.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 891,732 745,108 666,250 622,322 605,662 496,792 392,690 72.50%
PBT 121,566 35,736 125,478 132,392 112,694 42,500 58,071 63.42%
Tax -1,434 -648 -13,843 -5,022 -3,016 -588 -9,004 -70.51%
NP 120,132 35,088 111,635 127,369 109,678 41,912 49,067 81.35%
-
NP to SH 119,814 34,620 111,635 127,369 109,678 41,912 49,067 81.03%
-
Tax Rate 1.18% 1.81% 11.03% 3.79% 2.68% 1.38% 15.51% -
Total Cost 771,600 710,020 554,615 494,953 495,984 454,880 343,623 71.22%
-
Net Worth 0 0 866,862 815,633 774,851 160,662 65,656 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 0 0 866,862 815,633 774,851 160,662 65,656 -
NOSH 2,098,290 2,121,999 2,114,299 2,335,031 2,335,031 174,633 76,345 805.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.47% 4.71% 16.76% 20.47% 18.11% 8.44% 12.50% -
ROE 0.00% 0.00% 12.88% 15.62% 14.15% 26.09% 74.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.50 35.11 31.51 30.52 29.70 284.48 514.36 -80.94%
EPS 5.60 1.60 5.28 8.67 5.84 24.00 64.27 -80.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.41 0.40 0.38 0.92 0.86 -
Adjusted Per Share Value based on latest NOSH - 2,335,031
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.64 17.25 15.42 14.40 14.02 11.50 9.09 72.49%
EPS 2.77 0.80 2.58 2.95 2.54 0.97 1.14 80.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2006 0.1888 0.1793 0.0372 0.0152 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 1.59 1.56 1.64 1.57 1.66 0.00 0.00 -
P/RPS 3.74 4.44 5.20 5.14 5.59 0.00 0.00 -
P/EPS 27.85 95.62 31.06 25.13 30.86 0.00 0.00 -
EY 3.59 1.05 3.22 3.98 3.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 3.93 4.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 26/08/05 25/05/05 18/02/05 23/12/04 - -
Price 1.74 1.61 1.58 1.52 1.78 1.80 0.00 -
P/RPS 4.09 4.59 5.01 4.98 5.99 0.63 0.00 -
P/EPS 30.47 98.68 29.92 24.33 33.09 7.50 0.00 -
EY 3.28 1.01 3.34 4.11 3.02 13.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.85 3.80 4.68 1.96 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