[CAPITALA] YoY TTM 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- 22.72%
YoY- 123.19%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,130,753 3,252,328 3,018,411 1,742,799 1,153,160 728,329 124,198 71.43%
PBT 1,045,546 754,353 -856,844 333,317 85,806 126,803 10,625 102.55%
Tax -36,320 -227,124 1,333,209 260,633 180,352 -13,975 -147 133.37%
NP 1,009,226 527,229 476,365 593,950 266,158 112,828 10,478 101.89%
-
NP to SH 1,009,226 527,229 476,365 593,950 266,116 112,828 10,478 101.89%
-
Tax Rate 3.47% 30.11% - -78.19% -210.19% 11.02% 1.38% -
Total Cost 3,121,527 2,725,099 2,542,046 1,148,849 887,002 615,501 113,720 66.44%
-
Net Worth 3,826,784 2,487,374 1,795,278 182,314,368 0 870,019 0 -
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 0 870,019 0 -
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 24.43% 16.21% 15.78% 34.08% 23.08% 15.49% 8.44% -
ROE 26.37% 21.20% 26.53% 0.33% 0.00% 12.97% 0.00% -
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 148.96 132.06 127.78 74.56 40.82 34.32 71.12 12.04%
EPS 36.39 21.41 20.17 25.41 9.42 5.32 6.00 31.95%
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 0.41 0.00 -
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 95.58 75.25 69.84 40.33 26.68 16.85 2.87 71.46%
EPS 23.35 12.20 11.02 13.74 6.16 2.61 0.24 102.20%
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 0.2013 0.00 -
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 1.81 1.05 0.74 2.45 3.75 4.55 0.00 -
P/EPS 7.39 6.49 4.66 7.20 16.24 29.34 0.00 -
EY 13.53 15.40 21.45 13.89 6.16 3.41 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 3.80 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 - -
Price 3.06 1.22 1.25 1.77 1.53 1.61 0.00 -
P/RPS 2.05 0.92 0.98 2.37 3.75 4.69 0.00 -
P/EPS 8.41 5.70 6.20 6.97 16.24 30.28 0.00 -
EY 11.89 17.55 16.13 14.36 6.16 3.30 0.00 -
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 3.93 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