[CLASSITA] QoQ 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- 524.68%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,548 24,415 29,482 26,174 23,364 30,445 28,892 -20.37%
PBT 90 498 -65 837 34 2,415 2,422 -88.93%
Tax -38 -159 1,041 -166 -192 -635 -330 -76.42%
NP 52 339 976 671 -158 1,780 2,092 -91.54%
-
NP to SH 52 339 976 671 -158 1,780 2,092 -91.54%
-
Tax Rate 42.22% 31.93% - 19.83% 564.71% 26.29% 13.63% -
Total Cost 20,496 24,076 28,506 25,503 23,522 28,665 26,800 -16.41%
-
Net Worth 49,399 80,512 77,727 78,842 75,049 76,863 74,829 -24.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,413 -
Div Payout % - - - - - - 115.38% -
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 49,399 80,512 77,727 78,842 75,049 76,863 74,829 -24.24%
NOSH 51,999 84,749 81,818 83,874 78,999 80,909 80,461 -25.31%
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 0.25% 1.39% 3.31% 2.56% -0.68% 5.85% 7.24% -
ROE 0.11% 0.42% 1.26% 0.85% -0.21% 2.32% 2.80% -
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 39.52 28.81 36.03 31.21 29.57 37.63 35.91 6.61%
EPS 0.10 0.40 1.20 0.80 -0.20 2.20 2.60 -88.67%
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 1.67 1.98 2.39 2.12 1.90 2.47 2.34 -20.18%
EPS 0.00 0.03 0.08 0.05 -0.01 0.14 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0401 0.0653 0.0631 0.064 0.0609 0.0624 0.0607 -24.20%
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 1.32 1.74 1.25 1.73 2.20 2.60 3.09 -43.36%
P/EPS 520.00 125.00 37.72 67.50 -325.00 44.55 42.69 431.83%
EY 0.19 0.80 2.65 1.48 -0.31 2.24 2.34 -81.33%
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 1.11 1.70 1.33 1.63 2.03 1.62 2.90 -47.37%
P/EPS 440.00 122.50 40.24 63.75 -300.00 27.73 40.00 396.78%
EY 0.23 0.82 2.49 1.57 -0.33 3.61 2.50 -79.70%
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