[CLASSITA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 172.47%
YoY- 139.92%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,097 91,522 67,965 43,851 21,122 68,693 42,583 -33.51%
PBT 2,808 2,125 1,329 766 190 3,365 -2,012 -
Tax -420 -484 -300 -93 57 -2,200 80 -
NP 2,388 1,641 1,029 673 247 1,165 -1,932 -
-
NP to SH 2,423 1,681 1,029 673 247 1,165 -1,932 -
-
Tax Rate 14.96% 22.78% 22.57% 12.14% -30.00% 65.38% - -
Total Cost 20,709 89,881 66,936 43,178 20,875 67,528 44,515 -39.98%
-
Net Worth 67,199 64,800 64,800 64,000 64,000 64,000 61,599 5.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,199 64,800 64,800 64,000 64,000 64,000 61,599 5.97%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.34% 1.79% 1.51% 1.53% 1.17% 1.70% -4.54% -
ROE 3.61% 2.59% 1.59% 1.05% 0.39% 1.82% -3.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.87 114.40 84.96 54.81 26.40 85.87 53.23 -33.51%
EPS 3.00 2.10 1.30 0.80 0.30 1.50 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.81 0.80 0.80 0.80 0.77 5.97%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.87 7.42 5.51 3.56 1.71 5.57 3.45 -33.54%
EPS 0.20 0.14 0.08 0.05 0.02 0.09 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0526 0.0526 0.0519 0.0519 0.0519 0.05 5.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.30 0.30 0.28 0.26 0.22 0.24 0.21 -
P/RPS 1.04 0.26 0.33 0.47 0.83 0.28 0.39 92.41%
P/EPS 9.91 14.28 21.77 30.91 71.26 16.48 -8.70 -
EY 10.10 7.00 4.59 3.24 1.40 6.07 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.33 0.28 0.30 0.27 21.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 24/02/12 -
Price 0.28 0.305 0.295 0.28 0.31 0.22 0.24 -
P/RPS 0.97 0.27 0.35 0.51 1.17 0.26 0.45 66.94%
P/EPS 9.24 14.52 22.93 33.28 100.40 15.11 -9.94 -
EY 10.82 6.89 4.36 3.00 1.00 6.62 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.35 0.39 0.28 0.31 4.26%

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