[CLASSITA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 52.9%
YoY- 153.26%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 49,226 23,097 91,522 67,965 43,851 21,122 68,693 -19.90%
PBT 4,996 2,808 2,125 1,329 766 190 3,365 30.11%
Tax -515 -420 -484 -300 -93 57 -2,200 -61.98%
NP 4,481 2,388 1,641 1,029 673 247 1,165 145.28%
-
NP to SH 4,566 2,423 1,681 1,029 673 247 1,165 148.37%
-
Tax Rate 10.31% 14.96% 22.78% 22.57% 12.14% -30.00% 65.38% -
Total Cost 44,745 20,709 89,881 66,936 43,178 20,875 67,528 -23.97%
-
Net Worth 70,936 67,199 64,800 64,800 64,000 64,000 64,000 7.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,936 67,199 64,800 64,800 64,000 64,000 64,000 7.09%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.10% 10.34% 1.79% 1.51% 1.53% 1.17% 1.70% -
ROE 6.44% 3.61% 2.59% 1.59% 1.05% 0.39% 1.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.37 28.87 114.40 84.96 54.81 26.40 85.87 -20.91%
EPS 5.60 3.00 2.10 1.30 0.80 0.30 1.50 140.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.81 0.81 0.80 0.80 0.80 5.74%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.99 1.87 7.42 5.51 3.56 1.71 5.57 -19.92%
EPS 0.37 0.20 0.14 0.08 0.05 0.02 0.09 156.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0545 0.0526 0.0526 0.0519 0.0519 0.0519 7.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.37 0.30 0.30 0.28 0.26 0.22 0.24 -
P/RPS 0.61 1.04 0.26 0.33 0.47 0.83 0.28 67.97%
P/EPS 6.61 9.91 14.28 21.77 30.91 71.26 16.48 -45.58%
EY 15.14 10.10 7.00 4.59 3.24 1.40 6.07 83.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.37 0.35 0.33 0.28 0.30 27.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.425 0.28 0.305 0.295 0.28 0.31 0.22 -
P/RPS 0.70 0.97 0.27 0.35 0.51 1.17 0.26 93.41%
P/EPS 7.59 9.24 14.52 22.93 33.28 100.40 15.11 -36.78%
EY 13.18 10.82 6.89 4.36 3.00 1.00 6.62 58.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.33 0.38 0.36 0.35 0.39 0.28 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