[CLASSITA] QoQ Quarter Result on 31-Mar-2018 [#4]

Announcement Date
01-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -86.54%
YoY- -80.89%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 19,102 21,266 19,830 28,947 25,979 21,243 21,633 -7.93%
PBT 91 993 350 161 1,625 -136 633 -72.46%
Tax -344 -425 -260 -23 -536 -101 -227 31.83%
NP -253 568 90 138 1,089 -237 406 -
-
NP to SH -223 560 109 151 1,122 -234 421 -
-
Tax Rate 378.02% 42.80% 74.29% 14.29% 32.98% - 35.86% -
Total Cost 19,355 20,698 19,740 28,809 24,890 21,480 21,227 -5.95%
-
Net Worth 87,489 89,107 87,200 88,000 87,200 87,200 87,200 0.22%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 800 80 - - - -
Div Payout % - - 733.95% 52.98% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 87,489 89,107 87,200 88,000 87,200 87,200 87,200 0.22%
NOSH 81,006 81,006 80,000 80,000 80,000 80,000 80,000 0.83%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.32% 2.67% 0.45% 0.48% 4.19% -1.12% 1.88% -
ROE -0.25% 0.63% 0.12% 0.17% 1.29% -0.27% 0.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.58 26.25 24.79 36.18 32.47 26.55 27.04 -8.70%
EPS -0.28 0.69 0.13 0.20 1.40 -0.30 0.50 -
DPS 0.00 0.00 1.00 0.10 0.00 0.00 0.00 -
NAPS 1.08 1.10 1.09 1.10 1.09 1.09 1.09 -0.61%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.55 1.73 1.61 2.35 2.11 1.72 1.75 -7.75%
EPS -0.02 0.05 0.01 0.01 0.09 -0.02 0.03 -
DPS 0.00 0.00 0.06 0.01 0.00 0.00 0.00 -
NAPS 0.071 0.0723 0.0707 0.0714 0.0707 0.0707 0.0707 0.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.08 1.17 0.805 0.94 0.83 0.425 0.475 -
P/RPS 4.58 4.46 3.25 2.60 2.56 1.60 1.76 88.86%
P/EPS -392.33 169.25 590.83 498.01 59.18 -145.30 90.26 -
EY -0.25 0.59 0.17 0.20 1.69 -0.69 1.11 -
DY 0.00 0.00 1.24 0.11 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.74 0.85 0.76 0.39 0.44 72.60%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 26/11/18 30/08/18 01/06/18 26/02/18 30/11/17 29/08/17 -
Price 1.02 1.07 1.23 0.815 1.10 0.40 0.455 -
P/RPS 4.33 4.08 4.96 2.25 3.39 1.51 1.68 87.65%
P/EPS -370.53 154.78 902.75 431.79 78.43 -136.75 86.46 -
EY -0.27 0.65 0.11 0.23 1.28 -0.73 1.16 -
DY 0.00 0.00 0.81 0.12 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.13 0.74 1.01 0.37 0.42 70.85%

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