[CLASSITA] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1.93%
YoY- 153.26%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,452 92,388 91,522 90,620 87,702 84,488 68,693 27.09%
PBT 9,992 11,232 2,125 1,772 1,532 760 3,365 106.45%
Tax -1,030 -1,680 -484 -400 -186 228 -2,200 -39.67%
NP 8,962 9,552 1,641 1,372 1,346 988 1,165 289.20%
-
NP to SH 9,132 9,692 1,681 1,372 1,346 988 1,165 294.10%
-
Tax Rate 10.31% 14.96% 22.78% 22.57% 12.14% -30.00% 65.38% -
Total Cost 89,490 82,836 89,881 89,248 86,356 83,500 67,528 20.62%
-
Net Worth 70,936 67,199 64,800 64,800 64,000 64,000 64,000 7.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,936 67,199 64,800 64,800 64,000 64,000 64,000 7.09%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.10% 10.34% 1.79% 1.51% 1.53% 1.17% 1.70% -
ROE 12.87% 14.42% 2.59% 2.12% 2.10% 1.54% 1.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 120.75 115.49 114.40 113.28 109.63 105.61 85.87 25.48%
EPS 11.20 12.00 2.10 1.73 1.60 1.20 1.50 281.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.81 0.81 0.80 0.80 0.80 5.74%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.56 8.97 8.89 8.80 8.51 8.20 6.67 27.09%
EPS 0.89 0.94 0.16 0.13 0.13 0.10 0.11 302.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0652 0.0629 0.0629 0.0621 0.0621 0.0621 7.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.37 0.30 0.30 0.28 0.26 0.22 0.24 -
P/RPS 0.31 0.26 0.26 0.25 0.24 0.21 0.28 7.01%
P/EPS 3.30 2.48 14.28 16.33 15.45 17.81 16.48 -65.73%
EY 30.27 40.38 7.00 6.13 6.47 5.61 6.07 191.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.37 0.35 0.33 0.28 0.30 27.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.425 0.28 0.305 0.295 0.28 0.31 0.22 -
P/RPS 0.35 0.24 0.27 0.26 0.26 0.29 0.26 21.89%
P/EPS 3.79 2.31 14.52 17.20 16.64 25.10 15.11 -60.19%
EY 26.35 43.27 6.89 5.81 6.01 3.98 6.62 150.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.33 0.38 0.36 0.35 0.39 0.28 45.17%

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