[CAPITALA] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.08%
YoY- -53.47%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,316,992 1,280,293 1,237,503 1,081,630 979,710 739,668 707,909 10.89%
PBT 26,466 25,111 259,103 108,496 310,342 136,260 -504,328 -
Tax -21,069 10,371 -101,293 43,803 16,944 -6,188 969,855 -
NP 5,397 35,482 157,810 152,299 327,286 130,072 465,527 -52.41%
-
NP to SH 5,397 35,482 157,810 152,299 327,286 130,072 465,527 -52.41%
-
Tax Rate 79.61% -41.30% 39.09% -40.37% -5.46% 4.54% - -
Total Cost 1,311,595 1,244,811 1,079,693 929,331 652,424 609,596 242,382 32.48%
-
Net Worth 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 18.67%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 18.67%
NOSH 2,698,499 2,729,384 2,768,596 2,769,072 2,750,302 2,454,188 2,363,081 2.23%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.41% 2.77% 12.75% 14.08% 33.41% 17.59% 65.76% -
ROE 0.11% 0.75% 2.91% 3.85% 9.92% 5.64% 25.92% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.80 46.91 44.70 39.06 35.62 30.14 29.96 8.46%
EPS 0.20 1.30 5.70 5.50 11.90 5.30 -19.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.74 1.96 1.43 1.20 0.94 0.76 16.07%
Adjusted Per Share Value based on latest NOSH - 2,769,072
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.46 29.61 28.62 25.02 22.66 17.11 16.37 10.89%
EPS 0.12 0.82 3.65 3.52 7.57 3.01 10.77 -52.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.161 1.0985 1.2552 0.9159 0.7634 0.5336 0.4154 18.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.53 2.56 3.02 3.03 2.25 1.40 1.24 -
P/RPS 5.18 5.46 6.76 7.76 6.32 4.65 4.14 3.80%
P/EPS 1,265.00 196.92 52.98 55.09 18.91 26.42 6.29 141.95%
EY 0.08 0.51 1.89 1.82 5.29 3.79 15.89 -58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.47 1.54 2.12 1.87 1.49 1.63 -2.97%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 -
Price 2.46 2.51 2.85 3.67 2.55 1.28 1.11 -
P/RPS 5.04 5.35 6.38 9.40 7.16 4.25 3.71 5.23%
P/EPS 1,230.00 193.08 50.00 66.73 21.43 24.15 5.63 145.31%
EY 0.08 0.52 2.00 1.50 4.67 4.14 17.75 -59.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.44 1.45 2.57 2.12 1.36 1.46 -1.66%

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