[CLASSITA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.39%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 103,435 109,465 108,875 108,048 110,634 101,392 93,583 6.90%
PBT 1,304 3,221 5,708 7,756 9,806 8,942 9,387 -73.20%
Tax 524 48 -1,323 -1,811 -2,146 -1,917 -2,277 -
NP 1,828 3,269 4,385 5,945 7,660 7,025 7,110 -59.60%
-
NP to SH 1,828 3,269 4,385 5,945 7,660 7,025 7,110 -59.60%
-
Tax Rate -40.18% -1.49% 23.18% 23.35% 21.88% 21.44% 24.26% -
Total Cost 101,607 106,196 104,490 102,103 102,974 94,367 86,473 11.36%
-
Net Worth 80,512 77,727 78,842 75,049 76,863 74,829 71,710 8.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 2,413 2,413 2,413 2,413 1,612 -
Div Payout % - - 55.05% 40.60% 31.51% 34.36% 22.68% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,512 77,727 78,842 75,049 76,863 74,829 71,710 8.03%
NOSH 84,749 81,818 83,874 78,999 80,909 80,461 79,678 4.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.77% 2.99% 4.03% 5.50% 6.92% 6.93% 7.60% -
ROE 2.27% 4.21% 5.56% 7.92% 9.97% 9.39% 9.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 122.05 133.79 129.81 136.77 136.74 126.01 117.45 2.59%
EPS 2.16 4.00 5.23 7.53 9.47 8.73 8.92 -61.18%
DPS 0.00 0.00 2.88 3.06 3.00 3.00 2.02 -
NAPS 0.95 0.95 0.94 0.95 0.95 0.93 0.90 3.67%
Adjusted Per Share Value based on latest NOSH - 78,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.39 8.88 8.83 8.76 8.97 8.22 7.59 6.91%
EPS 0.15 0.27 0.36 0.48 0.62 0.57 0.58 -59.44%
DPS 0.00 0.00 0.20 0.20 0.20 0.20 0.13 -
NAPS 0.0653 0.0631 0.064 0.0609 0.0624 0.0607 0.0582 7.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.45 0.54 0.65 0.98 1.11 1.10 -
P/RPS 0.41 0.34 0.42 0.48 0.72 0.88 0.94 -42.51%
P/EPS 23.18 11.26 10.33 8.64 10.35 12.71 12.33 52.38%
EY 4.31 8.88 9.68 11.58 9.66 7.87 8.11 -34.41%
DY 0.00 0.00 5.33 4.70 3.06 2.70 1.84 -
P/NAPS 0.53 0.47 0.57 0.68 1.03 1.19 1.22 -42.66%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 01/03/06 24/11/05 24/08/05 26/05/05 25/02/05 25/11/04 -
Price 0.49 0.48 0.51 0.60 0.61 1.04 1.15 -
P/RPS 0.40 0.36 0.39 0.44 0.45 0.83 0.98 -45.00%
P/EPS 22.72 12.01 9.76 7.97 6.44 11.91 12.89 45.96%
EY 4.40 8.32 10.25 12.54 15.52 8.40 7.76 -31.51%
DY 0.00 0.00 5.64 5.09 4.92 2.88 1.76 -
P/NAPS 0.52 0.51 0.54 0.63 0.64 1.12 1.28 -45.17%

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