[CLASSITA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
01-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 42.56%
YoY- -53.47%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,636 44,964 24,415 109,467 79,984 53,809 30,445 65.11%
PBT -307 589 498 3,222 3,287 2,450 2,415 -
Tax -279 -197 -159 47 -994 -829 -635 -42.17%
NP -586 392 339 3,269 2,293 1,621 1,780 -
-
NP to SH -586 392 339 3,269 2,293 1,621 1,780 -
-
Tax Rate - 33.45% 31.93% -1.46% 30.24% 33.84% 26.29% -
Total Cost 65,222 44,572 24,076 106,198 77,691 52,188 28,665 72.90%
-
Net Worth 77,017 74,479 80,512 75,833 74,324 77,044 76,863 0.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,017 74,479 80,512 75,833 74,324 77,044 76,863 0.13%
NOSH 83,714 78,400 84,749 79,825 79,068 81,100 80,909 2.29%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.91% 0.87% 1.39% 2.99% 2.87% 3.01% 5.85% -
ROE -0.76% 0.53% 0.42% 4.31% 3.09% 2.10% 2.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 77.21 57.35 28.81 137.13 101.16 66.35 37.63 61.39%
EPS -0.70 0.50 0.40 4.10 2.90 2.00 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.95 0.95 0.95 0.94 0.95 0.95 -2.11%
Adjusted Per Share Value based on latest NOSH - 81,818
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.24 3.65 1.98 8.88 6.49 4.36 2.47 65.02%
EPS -0.05 0.03 0.03 0.27 0.19 0.13 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0604 0.0653 0.0615 0.0603 0.0625 0.0624 0.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.52 0.50 0.45 0.54 0.65 0.98 -
P/RPS 0.60 0.91 1.74 0.33 0.53 0.98 2.60 -62.34%
P/EPS -65.71 104.00 125.00 10.99 18.62 32.52 44.55 -
EY -1.52 0.96 0.80 9.10 5.37 3.08 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.53 0.47 0.57 0.68 1.03 -38.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 23/08/06 24/05/06 01/03/06 24/11/05 24/08/05 26/05/05 -
Price 0.44 0.44 0.49 0.48 0.51 0.60 0.61 -
P/RPS 0.57 0.77 1.70 0.35 0.50 0.90 1.62 -50.12%
P/EPS -62.86 88.00 122.50 11.72 17.59 30.02 27.73 -
EY -1.59 1.14 0.82 8.53 5.69 3.33 3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.52 0.51 0.54 0.63 0.64 -17.43%

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