[CLASSITA] QoQ TTM Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.49%
YoY- -6.21%
Quarter Report
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 108,048 110,634 101,392 93,583 84,485 72,791 68,713 35.26%
PBT 7,756 9,806 8,942 9,387 9,095 9,143 8,993 -9.40%
Tax -1,811 -2,146 -1,917 -2,277 -2,158 -2,217 -2,209 -12.41%
NP 5,945 7,660 7,025 7,110 6,937 6,926 6,784 -8.43%
-
NP to SH 5,945 7,660 7,025 7,110 6,937 6,926 6,784 -8.43%
-
Tax Rate 23.35% 21.88% 21.44% 24.26% 23.73% 24.25% 24.56% -
Total Cost 102,103 102,974 94,367 86,473 77,548 65,865 61,929 39.60%
-
Net Worth 75,049 76,863 74,829 71,710 71,294 71,153 68,535 6.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,413 2,413 2,413 1,612 1,612 1,612 1,612 30.88%
Div Payout % 40.60% 31.51% 34.36% 22.68% 23.25% 23.28% 23.77% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 75,049 76,863 74,829 71,710 71,294 71,153 68,535 6.24%
NOSH 78,999 80,909 80,461 79,678 81,947 81,785 80,629 -1.35%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.50% 6.92% 6.93% 7.60% 8.21% 9.51% 9.87% -
ROE 7.92% 9.97% 9.39% 9.91% 9.73% 9.73% 9.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 136.77 136.74 126.01 117.45 103.10 89.00 85.22 37.11%
EPS 7.53 9.47 8.73 8.92 8.47 8.47 8.41 -7.10%
DPS 3.06 3.00 3.00 2.02 1.97 1.97 2.00 32.81%
NAPS 0.95 0.95 0.93 0.90 0.87 0.87 0.85 7.70%
Adjusted Per Share Value based on latest NOSH - 79,678
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.76 8.97 8.22 7.59 6.85 5.90 5.57 35.27%
EPS 0.48 0.62 0.57 0.58 0.56 0.56 0.55 -8.68%
DPS 0.20 0.20 0.20 0.13 0.13 0.13 0.13 33.30%
NAPS 0.0609 0.0624 0.0607 0.0582 0.0578 0.0577 0.0556 6.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.98 1.11 1.10 1.05 1.30 1.39 -
P/RPS 0.48 0.72 0.88 0.94 1.02 1.46 1.63 -55.77%
P/EPS 8.64 10.35 12.71 12.33 12.40 15.35 16.52 -35.11%
EY 11.58 9.66 7.87 8.11 8.06 6.51 6.05 54.21%
DY 4.70 3.06 2.70 1.84 1.87 1.52 1.44 120.19%
P/NAPS 0.68 1.03 1.19 1.22 1.21 1.49 1.64 -44.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 25/02/05 25/11/04 24/08/04 31/05/04 27/02/04 -
Price 0.60 0.61 1.04 1.15 1.09 1.13 1.38 -
P/RPS 0.44 0.45 0.83 0.98 1.06 1.27 1.62 -58.09%
P/EPS 7.97 6.44 11.91 12.89 12.88 13.34 16.40 -38.21%
EY 12.54 15.52 8.40 7.76 7.77 7.49 6.10 61.74%
DY 5.09 4.92 2.88 1.76 1.81 1.74 1.45 131.15%
P/NAPS 0.63 0.64 1.12 1.28 1.25 1.30 1.62 -46.75%

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