[CLASSITA] QoQ Quarter Result on 31-Dec-2018 [#3]

Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -139.82%
YoY- -119.88%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 18,013 18,032 25,297 19,102 21,266 19,830 28,947 -27.09%
PBT -743 453 1,163 91 993 350 161 -
Tax -73 -339 -111 -344 -425 -260 -23 115.81%
NP -816 114 1,052 -253 568 90 138 -
-
NP to SH -819 158 1,064 -223 560 109 151 -
-
Tax Rate - 74.83% 9.54% 378.02% 42.80% 74.29% 14.29% -
Total Cost 18,829 17,918 24,245 19,355 20,698 19,740 28,809 -24.66%
-
Net Worth 88,603 88,348 88,666 87,489 89,107 87,200 88,000 0.45%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 800 80 -
Div Payout % - - - - - 733.95% 52.98% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 88,603 88,348 88,666 87,489 89,107 87,200 88,000 0.45%
NOSH 163,734 157,999 81,241 81,006 81,006 80,000 80,000 61.13%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.53% 0.63% 4.16% -1.32% 2.67% 0.45% 0.48% -
ROE -0.92% 0.18% 1.20% -0.25% 0.63% 0.12% 0.17% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.98 11.02 31.10 23.58 26.25 24.79 36.18 -54.80%
EPS -0.50 0.10 1.31 -0.28 0.69 0.13 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.10 -
NAPS 0.54 0.54 1.09 1.08 1.10 1.09 1.10 -37.74%
Adjusted Per Share Value based on latest NOSH - 81,006
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.75 1.75 2.46 1.85 2.06 1.93 2.81 -27.05%
EPS -0.08 0.02 0.10 -0.02 0.05 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.01 -
NAPS 0.086 0.0858 0.0861 0.0849 0.0865 0.0847 0.0854 0.46%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.44 0.41 1.05 1.08 1.17 0.805 0.94 -
P/RPS 4.01 3.72 3.38 4.58 4.46 3.25 2.60 33.45%
P/EPS -88.15 424.55 80.28 -392.33 169.25 590.83 498.01 -
EY -1.13 0.24 1.25 -0.25 0.59 0.17 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 1.24 0.11 -
P/NAPS 0.81 0.76 0.96 1.00 1.06 0.74 0.85 -3.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 30/08/19 30/05/19 20/02/19 26/11/18 30/08/18 01/06/18 -
Price 0.41 0.355 0.435 1.02 1.07 1.23 0.815 -
P/RPS 3.73 3.22 1.40 4.33 4.08 4.96 2.25 40.02%
P/EPS -82.14 367.60 33.26 -370.53 154.78 902.75 431.79 -
EY -1.22 0.27 3.01 -0.27 0.65 0.11 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.12 -
P/NAPS 0.76 0.66 0.40 0.94 0.97 1.13 0.74 1.79%

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