[CLASSITA] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 145.23%
YoY- 111.36%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 90,620 87,702 84,488 68,693 56,777 57,930 52,024 44.52%
PBT 1,772 1,532 760 3,365 -2,682 -3,464 -9,364 -
Tax -400 -186 228 -2,200 106 92 132 -
NP 1,372 1,346 988 1,165 -2,576 -3,372 -9,232 -
-
NP to SH 1,372 1,346 988 1,165 -2,576 -3,372 -9,232 -
-
Tax Rate 22.57% 12.14% -30.00% 65.38% - - - -
Total Cost 89,248 86,356 83,500 67,528 59,353 61,302 61,256 28.37%
-
Net Worth 64,800 64,000 64,000 64,000 61,599 58,893 58,097 7.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,800 64,000 64,000 64,000 61,599 58,893 58,097 7.51%
NOSH 80,000 80,000 80,000 80,000 80,000 79,586 79,586 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.51% 1.53% 1.17% 1.70% -4.54% -5.82% -17.75% -
ROE 2.12% 2.10% 1.54% 1.82% -4.18% -5.73% -15.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 113.28 109.63 105.61 85.87 70.97 72.79 65.37 44.03%
EPS 1.73 1.60 1.20 1.50 -3.20 -4.20 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.80 0.80 0.77 0.74 0.73 7.14%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.35 7.11 6.85 5.57 4.61 4.70 4.22 44.51%
EPS 0.11 0.11 0.08 0.09 -0.21 -0.27 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0519 0.0519 0.0519 0.05 0.0478 0.0471 7.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.26 0.22 0.24 0.21 0.19 0.215 -
P/RPS 0.25 0.24 0.21 0.28 0.30 0.26 0.33 -16.82%
P/EPS 16.33 15.45 17.81 16.48 -6.52 -4.48 -1.85 -
EY 6.13 6.47 5.61 6.07 -15.33 -22.30 -53.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.28 0.30 0.27 0.26 0.29 13.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 31/05/12 24/02/12 25/11/11 24/08/11 -
Price 0.295 0.28 0.31 0.22 0.24 0.23 0.20 -
P/RPS 0.26 0.26 0.29 0.26 0.34 0.32 0.31 -11.01%
P/EPS 17.20 16.64 25.10 15.11 -7.45 -5.43 -1.72 -
EY 5.81 6.01 3.98 6.62 -13.42 -18.42 -58.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.39 0.28 0.31 0.31 0.27 21.03%

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