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

Stock
[CAPITALA] CAPITAL A BERHAD
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
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,932,756 1,742,799 1,613,307 1,494,878 1,347,258 1,153,160 1,007,344 54.22%
PBT 450,152 333,317 263,966 147,494 119,116 85,806 89,400 192.91%
Tax 247,471 260,633 220,009 282,200 237,768 180,352 115,528 65.94%
NP 697,623 593,950 483,975 429,694 356,884 266,158 204,928 125.79%
-
NP to SH 697,623 593,950 483,975 429,694 356,884 266,116 204,769 125.90%
-
Tax Rate -54.97% -78.19% -83.35% -191.33% -199.61% -210.19% -129.23% -
Total Cost 1,235,133 1,148,849 1,129,332 1,065,184 990,374 887,002 802,416 33.20%
-
Net Worth 2,102,821 182,314,368 1,639,683 1,502,668 0 0 1,126,913 51.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,102,821 182,314,368 1,639,683 1,502,668 0 0 1,126,913 51.39%
NOSH 2,362,721 2,337,363 2,342,405 2,347,918 2,345,687 2,824,999 2,299,823 1.81%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 36.09% 34.08% 30.00% 28.74% 26.49% 23.08% 20.34% -
ROE 33.18% 0.33% 29.52% 28.60% 0.00% 0.00% 18.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.80 74.56 68.87 63.67 57.44 40.82 43.80 51.48%
EPS 29.53 25.41 20.66 18.30 15.21 9.42 8.90 121.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 78.00 0.70 0.64 0.00 0.00 0.49 48.70%
Adjusted Per Share Value based on latest NOSH - 2,347,918
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.73 40.34 37.34 34.60 31.18 26.69 23.32 54.19%
EPS 16.15 13.75 11.20 9.95 8.26 6.16 4.74 125.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4867 42.1977 0.3795 0.3478 0.00 0.00 0.2608 51.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.60 1.83 1.90 1.77 1.51 1.53 1.50 -
P/RPS 1.96 2.45 2.76 2.78 2.63 3.75 3.42 -30.93%
P/EPS 5.42 7.20 9.20 9.67 9.92 16.24 16.85 -52.95%
EY 18.45 13.89 10.87 10.34 10.08 6.16 5.94 112.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.02 2.71 2.77 0.00 0.00 3.06 -29.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 30/08/07 23/05/07 28/02/07 30/11/06 29/08/06 -
Price 1.54 1.77 1.89 1.93 1.63 1.53 1.33 -
P/RPS 1.88 2.37 2.74 3.03 2.84 3.75 3.04 -27.34%
P/EPS 5.22 6.97 9.15 10.55 10.71 16.24 14.94 -50.29%
EY 19.17 14.36 10.93 9.48 9.33 6.16 6.69 101.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.02 2.70 3.02 0.00 0.00 2.71 -25.79%

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