[CLASSITA] QoQ Annualized Quarter Result on 31-Dec-2007

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- -115.21%
YoY- 93.59%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 0 0 0 104,871 156,732 102,750 112,168 -
PBT 0 0 0 490 3,220 -210 2,416 -
Tax 0 0 0 -650 -2,168 -612 -712 -
NP 0 0 0 -160 1,052 -822 1,704 -
-
NP to SH 0 0 0 -160 1,052 -822 1,704 -
-
Tax Rate - - - 132.65% 67.33% - 29.47% -
Total Cost 0 0 0 105,031 155,680 103,572 110,464 -
-
Net Worth 75,857 67,112 71,871 72,800 75,439 74,802 78,384 -2.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 75,857 67,112 71,871 72,800 75,439 74,802 78,384 -2.15%
NOSH 84,285 73,749 79,857 79,999 81,999 82,200 85,200 -0.71%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.00% 0.00% 0.00% -0.15% 0.67% -0.80% 1.52% -
ROE 0.00% 0.00% 0.00% -0.22% 1.39% -1.10% 2.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.00 0.00 0.00 131.09 191.14 125.00 131.65 -
EPS 0.00 0.00 0.00 -0.20 1.20 -1.00 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.90 0.91 0.92 0.91 0.92 -1.45%
Adjusted Per Share Value based on latest NOSH - 81,499
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.00 0.00 0.00 8.51 12.71 8.33 9.10 -
EPS 0.00 0.00 0.00 -0.01 0.09 -0.07 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0544 0.0583 0.0591 0.0612 0.0607 0.0636 -2.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.22 0.31 0.38 0.38 0.41 0.41 -
P/RPS 0.00 0.00 0.00 0.29 0.20 0.33 0.31 -
P/EPS 0.00 0.00 0.00 -190.00 29.62 -41.00 20.50 -
EY 0.00 0.00 0.00 -0.53 3.38 -2.44 4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.34 0.42 0.41 0.45 0.45 -43.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 27/05/08 28/02/08 29/11/07 27/08/07 31/05/07 -
Price 0.17 0.20 0.31 0.33 0.35 0.39 0.42 -
P/RPS 0.00 0.00 0.00 0.25 0.18 0.31 0.32 -
P/EPS 0.00 0.00 0.00 -165.00 27.28 -39.00 21.00 -
EY 0.00 0.00 0.00 -0.61 3.67 -2.56 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.34 0.36 0.38 0.43 0.46 -44.44%

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