[CLASSITA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.29%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 23,364 30,445 28,892 25,347 25,950 21,203 21,083 7.09%
PBT 34 2,415 2,422 2,885 2,084 1,551 2,867 -94.81%
Tax -192 -635 -330 -654 -527 -406 -690 -57.41%
NP -158 1,780 2,092 2,231 1,557 1,145 2,177 -
-
NP to SH -158 1,780 2,092 2,231 1,557 1,145 2,177 -
-
Tax Rate 564.71% 26.29% 13.63% 22.67% 25.29% 26.18% 24.07% -
Total Cost 23,522 28,665 26,800 23,116 24,393 20,058 18,906 15.69%
-
Net Worth 75,049 76,863 74,829 71,710 71,294 71,153 68,535 6.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,413 - - - 1,612 -
Div Payout % - - 115.38% - - - 74.07% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 75,049 76,863 74,829 71,710 71,294 71,153 68,535 6.24%
NOSH 78,999 80,909 80,461 79,678 81,947 81,785 80,629 -1.35%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.68% 5.85% 7.24% 8.80% 6.00% 5.40% 10.33% -
ROE -0.21% 2.32% 2.80% 3.11% 2.18% 1.61% 3.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.57 37.63 35.91 31.81 31.67 25.93 26.15 8.54%
EPS -0.20 2.20 2.60 2.80 1.90 1.40 2.70 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.95 0.95 0.93 0.90 0.87 0.87 0.85 7.70%
Adjusted Per Share Value based on latest NOSH - 79,678
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.90 2.47 2.34 2.06 2.11 1.72 1.71 7.28%
EPS -0.01 0.14 0.17 0.18 0.13 0.09 0.18 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.13 -
NAPS 0.0609 0.0624 0.0607 0.0582 0.0578 0.0577 0.0556 6.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.98 1.11 1.10 1.05 1.30 1.39 -
P/RPS 2.20 2.60 3.09 3.46 3.32 5.01 5.32 -44.52%
P/EPS -325.00 44.55 42.69 39.29 55.26 92.86 51.48 -
EY -0.31 2.24 2.34 2.55 1.81 1.08 1.94 -
DY 0.00 0.00 2.70 0.00 0.00 0.00 1.44 -
P/NAPS 0.68 1.03 1.19 1.22 1.21 1.49 1.64 -44.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 25/02/05 25/11/04 24/08/04 31/05/04 27/02/04 -
Price 0.60 0.61 1.04 1.15 1.09 1.13 1.38 -
P/RPS 2.03 1.62 2.90 3.62 3.44 4.36 5.28 -47.15%
P/EPS -300.00 27.73 40.00 41.07 57.37 80.71 51.11 -
EY -0.33 3.61 2.50 2.43 1.74 1.24 1.96 -
DY 0.00 0.00 2.88 0.00 0.00 0.00 1.45 -
P/NAPS 0.63 0.64 1.12 1.28 1.25 1.30 1.62 -46.75%

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