[CAPITALA] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 44.54%
YoY- 157.1%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,213,132 3,482,420 3,188,524 1,846,340 1,328,372 745,108 496,792 38.93%
PBT 811,496 1,024,728 496,472 298,764 21,360 35,736 42,500 57.40%
Tax -123,784 -128,288 316,128 421,144 258,648 -648 -588 127.69%
NP 687,712 896,440 812,600 719,908 280,008 35,088 41,912 53.77%
-
NP to SH 687,712 896,440 812,600 719,908 280,008 34,620 41,912 53.77%
-
Tax Rate 15.25% 12.52% -63.67% -140.96% -1,210.90% 1.81% 1.38% -
Total Cost 3,525,420 2,585,980 2,375,924 1,126,432 1,048,364 710,020 454,880 37.02%
-
Net Worth 3,826,784 2,487,374 1,795,278 182,314,368 0 0 160,662 62.85%
Dividend
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,826,784 2,487,374 1,795,278 182,314,368 0 0 160,662 62.85%
NOSH 2,773,032 2,462,747 2,362,209 2,337,363 2,824,999 2,121,999 174,633 53.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.32% 25.74% 25.49% 38.99% 21.08% 4.71% 8.44% -
ROE 17.97% 36.04% 45.26% 0.39% 0.00% 0.00% 26.09% -
Per Share
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 151.93 141.40 134.98 78.99 47.02 35.11 284.48 -9.19%
EPS 24.80 36.40 34.40 30.80 12.00 1.60 24.00 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.01 0.76 78.00 0.00 0.00 0.92 6.43%
Adjusted Per Share Value based on latest NOSH - 2,337,363
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 97.49 80.58 73.78 42.72 30.74 17.24 11.50 38.92%
EPS 15.91 20.74 18.80 16.66 6.48 0.80 0.97 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8855 0.5755 0.4154 42.1849 0.00 0.00 0.0372 62.83%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 31/03/11 31/03/10 31/03/09 28/09/07 29/09/06 30/09/05 - -
Price 2.69 1.39 0.94 1.83 1.53 1.56 0.00 -
P/RPS 1.77 0.98 0.70 2.32 3.25 4.44 0.00 -
P/EPS 10.85 3.82 2.73 5.94 15.44 95.62 0.00 -
EY 9.22 26.19 36.60 16.83 6.48 1.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.38 1.24 0.02 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/05/11 31/05/10 28/05/09 23/11/07 30/11/06 28/11/05 23/12/04 -
Price 3.06 1.22 1.25 1.77 1.53 1.61 1.80 -
P/RPS 2.01 0.86 0.93 2.24 3.25 4.59 0.63 19.53%
P/EPS 12.34 3.35 3.63 5.75 15.44 98.68 7.50 7.95%
EY 8.10 29.84 27.52 17.40 6.48 1.01 13.33 -7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.21 1.64 0.02 0.00 0.00 1.96 1.93%

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