[CLASSITA] QoQ Quarter Result on 30-Sep-2022 [#1]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -61.36%
YoY- -168.35%
Quarter Report
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 7,277 8,268 12,349 13,913 15,747 10,657 15,953 -40.82%
PBT -9,563 1,655 -1,152 -462 34 -5,324 1,607 -
Tax 383 -99 -35 -106 -386 -3,967 -520 -
NP -9,180 1,556 -1,187 -568 -352 -9,291 1,087 -
-
NP to SH -8,947 1,556 -1,187 -568 -352 -9,291 1,087 -
-
Tax Rate - 5.98% - - 1,135.29% - 32.36% -
Total Cost 16,457 6,712 13,536 14,481 16,099 19,948 14,866 7.03%
-
Net Worth 104,505 108,538 94,483 77,232 798 82,393 92,678 8.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - 1,287 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 104,505 108,538 94,483 77,232 798 82,393 92,678 8.36%
NOSH 1,232,740 340,562 339,031 258,242 258,242 257,439 257,439 184.91%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -126.15% 18.82% -9.61% -4.08% -2.24% -87.18% 6.81% -
ROE -8.56% 1.43% -1.26% -0.74% -44.11% -11.28% 1.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.09 2.44 4.05 5.40 6.12 4.14 6.20 -51.66%
EPS -2.57 0.46 -0.39 -0.22 -0.14 -3.61 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.30 0.32 0.31 0.30 0.0031 0.32 0.36 -11.47%
Adjusted Per Share Value based on latest NOSH - 258,242
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.59 0.67 1.00 1.13 1.28 0.86 1.29 -40.72%
EPS -0.73 0.13 -0.10 -0.05 -0.03 -0.75 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0848 0.088 0.0766 0.0626 0.0006 0.0668 0.0752 8.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.085 0.145 0.365 0.285 0.305 0.535 0.36 -
P/RPS 4.07 5.95 9.01 5.27 4.99 12.93 5.81 -21.17%
P/EPS -3.31 31.61 -93.72 -129.17 -223.07 -14.83 85.26 -
EY -30.22 3.16 -1.07 -0.77 -0.45 -6.74 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.28 0.45 1.18 0.95 98.39 1.67 1.00 -57.30%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 24/02/23 29/11/22 30/08/22 20/05/22 23/02/22 -
Price 0.07 0.115 0.265 0.30 0.30 0.41 0.485 -
P/RPS 3.35 4.72 6.54 5.55 4.90 9.91 7.83 -43.30%
P/EPS -2.73 25.07 -68.04 -135.97 -219.41 -11.36 114.86 -
EY -36.69 3.99 -1.47 -0.74 -0.46 -8.80 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.23 0.36 0.85 1.00 96.77 1.28 1.35 -69.36%

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