[CLASSITA] QoQ TTM Result on 30-Jun-2022 [#4]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -16.46%
YoY- 37.17%
Quarter Report
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 50,277 52,666 56,270 58,635 55,891 59,493 61,804 -12.86%
PBT 75 -6,904 -4,145 -2,485 -1,501 -9,005 -9,414 -
Tax -626 -4,494 -4,979 -5,240 -5,132 -1,746 -1,810 -50.76%
NP -551 -11,398 -9,124 -7,725 -6,633 -10,751 -11,224 -86.61%
-
NP to SH -551 -11,398 -9,124 -7,725 -6,633 -11,770 -12,243 -87.37%
-
Tax Rate 834.67% - - - - - - -
Total Cost 50,828 64,064 65,394 66,360 62,524 70,244 73,028 -21.48%
-
Net Worth 108,538 94,483 77,232 798 82,393 92,678 90,103 13.22%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 1,287 1,287 1,287 1,287 - - -
Div Payout % - 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 108,538 94,483 77,232 798 82,393 92,678 90,103 13.22%
NOSH 340,562 339,031 258,242 258,242 257,439 257,439 257,439 20.52%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -1.10% -21.64% -16.21% -13.17% -11.87% -18.07% -18.16% -
ROE -0.51% -12.06% -11.81% -967.97% -8.05% -12.70% -13.59% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.82 17.28 21.86 22.78 21.71 23.11 24.01 -27.52%
EPS -0.16 -3.74 -3.54 -3.00 -2.58 -4.57 -4.76 -89.60%
DPS 0.00 0.42 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.0031 0.32 0.36 0.35 -5.80%
Adjusted Per Share Value based on latest NOSH - 258,242
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.08 4.27 4.56 4.76 4.53 4.83 5.01 -12.80%
EPS -0.04 -0.92 -0.74 -0.63 -0.54 -0.95 -0.99 -88.24%
DPS 0.00 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 0.088 0.0766 0.0626 0.0006 0.0668 0.0752 0.0731 13.17%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.145 0.365 0.285 0.305 0.535 0.36 0.365 -
P/RPS 0.98 2.11 1.30 1.34 2.46 1.56 1.52 -25.38%
P/EPS -89.26 -9.76 -8.04 -10.16 -20.77 -7.87 -7.68 413.86%
EY -1.12 -10.25 -12.44 -9.84 -4.82 -12.70 -13.03 -80.55%
DY 0.00 1.16 1.75 1.64 0.93 0.00 0.00 -
P/NAPS 0.45 1.18 0.95 98.39 1.67 1.00 1.04 -42.82%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 24/02/23 29/11/22 30/08/22 20/05/22 23/02/22 16/11/21 -
Price 0.115 0.265 0.30 0.30 0.41 0.485 0.42 -
P/RPS 0.78 1.53 1.37 1.32 1.89 2.10 1.75 -41.67%
P/EPS -70.79 -7.09 -8.46 -10.00 -15.92 -10.61 -8.83 301.07%
EY -1.41 -14.11 -11.81 -10.00 -6.28 -9.43 -11.32 -75.09%
DY 0.00 1.59 1.67 1.67 1.22 0.00 0.00 -
P/NAPS 0.36 0.85 1.00 96.77 1.28 1.35 1.20 -55.21%

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