[CATCHA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CATCHA] CATCHA DIGITAL BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 79.21%
YoY- 203.89%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 35,313 36,133 34,787 35,923 36,063 37,500 38,512 -5.62%
PBT 8,584 3,247 -12,352 5,095 2,389 4,877 13,302 -25.34%
Tax -530 -500 -441 -499 -239 -291 -242 68.72%
NP 8,054 2,747 -12,793 4,596 2,150 4,586 13,060 -27.57%
-
NP to SH 7,494 2,098 -12,793 4,973 2,775 5,211 13,685 -33.09%
-
Tax Rate 6.17% 15.40% - 9.79% 10.00% 5.97% 1.82% -
Total Cost 27,259 33,386 47,580 31,327 33,913 32,914 25,452 4.68%
-
Net Worth 41,690 37,699 24,235 25,581 25,581 28,277 36,352 9.57%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 41,690 37,699 24,235 25,581 25,581 28,277 36,352 9.57%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 22.81% 7.60% -36.78% 12.79% 5.96% 12.23% 33.91% -
ROE 17.98% 5.57% -52.79% 19.44% 10.85% 18.43% 37.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.26 26.84 25.84 26.68 26.78 27.85 28.60 -5.53%
EPS 5.57 1.56 -9.50 3.69 2.06 3.87 10.16 -33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.18 0.19 0.19 0.21 0.27 9.65%
Adjusted Per Share Value based on latest NOSH - 134,640
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.03 10.26 9.88 10.20 10.24 10.65 10.94 -5.63%
EPS 2.13 0.60 -3.63 1.41 0.79 1.48 3.89 -33.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1071 0.0688 0.0727 0.0727 0.0803 0.1032 9.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.835 0.62 0.59 0.56 0.38 0.37 0.49 -
P/RPS 3.18 2.31 2.28 2.10 1.42 1.33 1.71 51.28%
P/EPS 14.98 39.79 -6.21 15.16 18.44 9.56 4.82 113.11%
EY 6.67 2.51 -16.10 6.60 5.42 10.46 20.74 -53.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.21 3.28 2.95 2.00 1.76 1.81 30.26%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 -
Price 0.87 0.73 0.72 0.54 0.625 0.315 0.41 -
P/RPS 3.31 2.72 2.79 2.02 2.33 1.13 1.43 75.07%
P/EPS 15.61 46.85 -7.58 14.62 30.32 8.14 4.03 146.84%
EY 6.40 2.13 -13.20 6.84 3.30 12.29 24.79 -59.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.61 4.00 2.84 3.29 1.50 1.52 50.68%

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