[CLASSITA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.93%
YoY- -40.01%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,415 109,467 79,984 53,809 30,445 101,393 72,501 -51.62%
PBT 498 3,222 3,287 2,450 2,415 8,941 6,519 -82.02%
Tax -159 47 -994 -829 -635 -1,916 -1,586 -78.44%
NP 339 3,269 2,293 1,621 1,780 7,025 4,933 -83.24%
-
NP to SH 339 3,269 2,293 1,621 1,780 7,025 4,933 -83.24%
-
Tax Rate 31.93% -1.46% 30.24% 33.84% 26.29% 21.43% 24.33% -
Total Cost 24,076 106,198 77,691 52,188 28,665 94,368 67,568 -49.77%
-
Net Worth 80,512 75,833 74,324 77,044 76,863 74,241 71,608 8.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 2,394 - -
Div Payout % - - - - - 34.09% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,512 75,833 74,324 77,044 76,863 74,241 71,608 8.13%
NOSH 84,749 79,825 79,068 81,100 80,909 79,829 79,564 4.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.39% 2.99% 2.87% 3.01% 5.85% 6.93% 6.80% -
ROE 0.42% 4.31% 3.09% 2.10% 2.32% 9.46% 6.89% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.81 137.13 101.16 66.35 37.63 127.01 91.12 -53.62%
EPS 0.40 4.10 2.90 2.00 2.20 8.80 6.20 -83.94%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 0.95 0.94 0.95 0.95 0.93 0.90 3.67%
Adjusted Per Share Value based on latest NOSH - 78,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.98 8.88 6.49 4.36 2.47 8.22 5.88 -51.63%
EPS 0.03 0.27 0.19 0.13 0.14 0.57 0.40 -82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.0653 0.0615 0.0603 0.0625 0.0624 0.0602 0.0581 8.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.45 0.54 0.65 0.98 1.11 1.10 -
P/RPS 1.74 0.33 0.53 0.98 2.60 0.87 1.21 27.43%
P/EPS 125.00 10.99 18.62 32.52 44.55 12.61 17.74 267.97%
EY 0.80 9.10 5.37 3.08 2.24 7.93 5.64 -72.83%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.53 0.47 0.57 0.68 1.03 1.19 1.22 -42.66%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 01/03/06 24/11/05 24/08/05 26/05/05 25/02/05 25/11/04 -
Price 0.49 0.48 0.51 0.60 0.61 1.04 1.15 -
P/RPS 1.70 0.35 0.50 0.90 1.62 0.82 1.26 22.12%
P/EPS 122.50 11.72 17.59 30.02 27.73 11.82 18.55 252.39%
EY 0.82 8.53 5.69 3.33 3.61 8.46 5.39 -71.53%
DY 0.00 0.00 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.52 0.51 0.54 0.63 0.64 1.12 1.28 -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