[CAPITALA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 77.07%
YoY- 10.32%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Revenue 5,203,136 4,673,592 4,213,132 3,482,420 3,188,524 1,846,340 2,140,624 19.42%
PBT 527,360 849,624 811,496 1,024,728 496,472 298,764 440,696 3.65%
Tax -108,188 -159,876 -123,784 -128,288 316,128 421,144 204,412 -
NP 419,172 689,748 687,712 896,440 812,600 719,908 645,108 -8.25%
-
NP to SH 419,172 689,748 687,712 896,440 812,600 719,908 645,108 -8.25%
-
Tax Rate 20.52% 18.82% 15.25% 12.52% -63.67% -140.96% -46.38% -
Total Cost 4,783,964 3,983,844 3,525,420 2,585,980 2,375,924 1,126,432 1,495,516 26.16%
-
Net Worth 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 227,399 81.57%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Net Worth 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 227,399 81.57%
NOSH 2,757,710 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 239,367 62.99%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
NP Margin 8.06% 14.76% 16.32% 25.74% 25.49% 38.99% 30.14% -
ROE 9.33% 15.90% 17.97% 36.04% 45.26% 0.39% 283.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
RPS 188.68 168.04 151.93 141.40 134.98 78.99 894.28 -26.73%
EPS 15.20 24.80 24.80 36.40 34.40 30.80 27.20 -10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.56 1.38 1.01 0.76 78.00 0.95 11.39%
Adjusted Per Share Value based on latest NOSH - 2,462,747
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
RPS 120.19 107.96 97.32 80.44 73.65 42.65 49.45 19.42%
EPS 9.68 15.93 15.89 20.71 18.77 16.63 14.90 -8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0383 1.0022 0.884 0.5746 0.4147 42.1137 0.0525 81.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 -
Price 2.83 3.45 2.69 1.39 0.94 1.83 1.37 -
P/RPS 1.50 2.05 1.77 0.98 0.70 2.32 0.15 58.44%
P/EPS 18.62 13.91 10.85 3.82 2.73 5.94 0.51 105.26%
EY 5.37 7.19 9.22 26.19 36.60 16.83 196.72 -51.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.21 1.95 1.38 1.24 0.02 1.44 3.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Date 22/05/13 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 -
Price 3.24 3.39 3.06 1.22 1.25 1.77 1.01 -
P/RPS 1.72 2.02 2.01 0.86 0.93 2.24 0.11 73.25%
P/EPS 21.32 13.67 12.34 3.35 3.63 5.75 0.37 124.86%
EY 4.69 7.32 8.10 29.84 27.52 17.40 266.84 -55.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.17 2.22 1.21 1.64 0.02 1.06 13.41%

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