[CLASSITA] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 36.23%
YoY- 139.92%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 92,388 91,522 90,620 87,702 84,488 68,693 56,777 38.38%
PBT 11,232 2,125 1,772 1,532 760 3,365 -2,682 -
Tax -1,680 -484 -400 -186 228 -2,200 106 -
NP 9,552 1,641 1,372 1,346 988 1,165 -2,576 -
-
NP to SH 9,692 1,681 1,372 1,346 988 1,165 -2,576 -
-
Tax Rate 14.96% 22.78% 22.57% 12.14% -30.00% 65.38% - -
Total Cost 82,836 89,881 89,248 86,356 83,500 67,528 59,353 24.91%
-
Net Worth 67,199 64,800 64,800 64,000 64,000 64,000 61,599 5.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,199 64,800 64,800 64,000 64,000 64,000 61,599 5.97%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.34% 1.79% 1.51% 1.53% 1.17% 1.70% -4.54% -
ROE 14.42% 2.59% 2.12% 2.10% 1.54% 1.82% -4.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 115.49 114.40 113.28 109.63 105.61 85.87 70.97 38.39%
EPS 12.00 2.10 1.73 1.60 1.20 1.50 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.81 0.80 0.80 0.80 0.77 5.97%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.49 7.42 7.35 7.11 6.85 5.57 4.61 38.24%
EPS 0.79 0.14 0.11 0.11 0.08 0.09 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0526 0.0526 0.0519 0.0519 0.0519 0.05 5.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.30 0.30 0.28 0.26 0.22 0.24 0.21 -
P/RPS 0.26 0.26 0.25 0.24 0.21 0.28 0.30 -9.10%
P/EPS 2.48 14.28 16.33 15.45 17.81 16.48 -6.52 -
EY 40.38 7.00 6.13 6.47 5.61 6.07 -15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.33 0.28 0.30 0.27 21.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 24/02/12 -
Price 0.28 0.305 0.295 0.28 0.31 0.22 0.24 -
P/RPS 0.24 0.27 0.26 0.26 0.29 0.26 0.34 -20.73%
P/EPS 2.31 14.52 17.20 16.64 25.10 15.11 -7.45 -
EY 43.27 6.89 5.81 6.01 3.98 6.62 -13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.35 0.39 0.28 0.31 4.26%

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