[CLASSITA] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 83.15%
YoY- -78.95%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,310 26,219 23,097 23,557 24,114 22,729 21,122 12.77%
PBT 1,287 2,189 2,808 797 563 576 190 256.75%
Tax 188 -95 -420 -185 -207 -150 57 121.09%
NP 1,475 2,094 2,388 612 356 426 247 228.08%
-
NP to SH 1,552 2,143 2,423 652 356 426 247 239.37%
-
Tax Rate -14.61% 4.34% 14.96% 23.21% 36.77% 26.04% -30.00% -
Total Cost 23,835 24,125 20,709 22,945 23,758 22,303 20,875 9.21%
-
Net Worth 71,199 69,600 67,199 64,800 64,800 64,000 64,000 7.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,199 69,600 67,199 64,800 64,800 64,000 64,000 7.34%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.83% 7.99% 10.34% 2.60% 1.48% 1.87% 1.17% -
ROE 2.18% 3.08% 3.61% 1.01% 0.55% 0.67% 0.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.64 32.77 28.87 29.45 30.14 28.41 26.40 12.79%
EPS 1.80 2.60 3.00 0.80 0.40 0.50 0.30 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.84 0.81 0.81 0.80 0.80 7.34%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.05 2.13 1.87 1.91 1.96 1.84 1.71 12.81%
EPS 0.13 0.17 0.20 0.05 0.03 0.03 0.02 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0565 0.0545 0.0526 0.0526 0.0519 0.0519 7.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.37 0.30 0.30 0.28 0.26 0.22 -
P/RPS 1.36 1.13 1.04 1.02 0.93 0.92 0.83 38.86%
P/EPS 22.16 13.81 9.91 36.81 62.92 48.83 71.26 -54.00%
EY 4.51 7.24 10.10 2.72 1.59 2.05 1.40 117.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.36 0.37 0.35 0.33 0.28 43.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.53 0.425 0.28 0.305 0.295 0.28 0.31 -
P/RPS 1.68 1.30 0.97 1.04 0.98 0.99 1.17 27.19%
P/EPS 27.32 15.87 9.24 37.42 66.29 52.58 100.40 -57.90%
EY 3.66 6.30 10.82 2.67 1.51 1.90 1.00 136.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.33 0.38 0.36 0.35 0.39 33.16%

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