[CLASSITA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 41.46%
YoY- -53.52%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 44,964 24,415 109,467 79,984 53,809 30,445 101,393 -41.93%
PBT 589 498 3,222 3,287 2,450 2,415 8,941 -83.76%
Tax -197 -159 47 -994 -829 -635 -1,916 -78.14%
NP 392 339 3,269 2,293 1,621 1,780 7,025 -85.47%
-
NP to SH 392 339 3,269 2,293 1,621 1,780 7,025 -85.47%
-
Tax Rate 33.45% 31.93% -1.46% 30.24% 33.84% 26.29% 21.43% -
Total Cost 44,572 24,076 106,198 77,691 52,188 28,665 94,368 -39.43%
-
Net Worth 74,479 80,512 75,833 74,324 77,044 76,863 74,241 0.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,394 -
Div Payout % - - - - - - 34.09% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 74,479 80,512 75,833 74,324 77,044 76,863 74,241 0.21%
NOSH 78,400 84,749 79,825 79,068 81,100 80,909 79,829 -1.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.87% 1.39% 2.99% 2.87% 3.01% 5.85% 6.93% -
ROE 0.53% 0.42% 4.31% 3.09% 2.10% 2.32% 9.46% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.35 28.81 137.13 101.16 66.35 37.63 127.01 -41.22%
EPS 0.50 0.40 4.10 2.90 2.00 2.20 8.80 -85.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.95 0.95 0.95 0.94 0.95 0.95 0.93 1.43%
Adjusted Per Share Value based on latest NOSH - 83,874
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.65 1.98 8.88 6.49 4.36 2.47 8.22 -41.88%
EPS 0.03 0.03 0.27 0.19 0.13 0.14 0.57 -86.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0604 0.0653 0.0615 0.0603 0.0625 0.0624 0.0602 0.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.50 0.45 0.54 0.65 0.98 1.11 -
P/RPS 0.91 1.74 0.33 0.53 0.98 2.60 0.87 3.05%
P/EPS 104.00 125.00 10.99 18.62 32.52 44.55 12.61 309.78%
EY 0.96 0.80 9.10 5.37 3.08 2.24 7.93 -75.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.55 0.53 0.47 0.57 0.68 1.03 1.19 -40.30%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 01/03/06 24/11/05 24/08/05 26/05/05 25/02/05 -
Price 0.44 0.49 0.48 0.51 0.60 0.61 1.04 -
P/RPS 0.77 1.70 0.35 0.50 0.90 1.62 0.82 -4.11%
P/EPS 88.00 122.50 11.72 17.59 30.02 27.73 11.82 282.68%
EY 1.14 0.82 8.53 5.69 3.33 3.61 8.46 -73.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 0.46 0.52 0.51 0.54 0.63 0.64 1.12 -44.83%

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