[CLASSITA] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 757.93%
YoY- 188.48%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 70,149 78,412 88,119 93,709 92,291 89,638 86,103 -12.75%
PBT -2,829 1,064 5,788 5,450 4,137 2,384 1,718 -
Tax -795 -1,525 -2,080 -3,295 -4,468 -4,277 -4,514 -68.54%
NP -3,624 -461 3,708 2,155 -331 -1,893 -2,796 18.85%
-
NP to SH -3,624 -461 3,708 2,158 -328 -1,890 -2,793 18.94%
-
Tax Rate - 143.33% 35.94% 60.46% 108.00% 179.40% 262.75% -
Total Cost 73,773 78,873 84,411 91,554 92,622 91,531 88,899 -11.68%
-
Net Worth 64,779 69,339 69,980 72,458 71,268 69,241 72,209 -6.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 64,779 69,339 69,980 72,458 71,268 69,241 72,209 -6.97%
NOSH 78,999 81,576 78,629 79,624 79,187 77,800 82,999 -3.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.17% -0.59% 4.21% 2.30% -0.36% -2.11% -3.25% -
ROE -5.59% -0.66% 5.30% 2.98% -0.46% -2.73% -3.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 88.80 96.12 112.07 117.69 116.55 115.22 103.74 -9.83%
EPS -4.59 -0.57 4.72 2.71 -0.41 -2.43 -3.37 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 0.89 0.91 0.90 0.89 0.87 -3.86%
Adjusted Per Share Value based on latest NOSH - 79,624
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.69 6.36 7.15 7.60 7.49 7.27 6.98 -12.72%
EPS -0.29 -0.04 0.30 0.18 -0.03 -0.15 -0.23 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0562 0.0568 0.0588 0.0578 0.0562 0.0586 -7.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.23 0.28 0.31 0.28 0.22 0.19 0.17 -
P/RPS 0.26 0.29 0.28 0.24 0.19 0.16 0.16 38.17%
P/EPS -5.01 -49.55 6.57 10.33 -53.11 -7.82 -5.05 -0.52%
EY -19.94 -2.02 15.21 9.68 -1.88 -12.79 -19.79 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.35 0.31 0.24 0.21 0.20 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 11/02/10 23/11/09 25/08/09 28/05/09 -
Price 0.28 0.28 0.28 0.29 0.29 0.22 0.19 -
P/RPS 0.32 0.29 0.25 0.25 0.25 0.19 0.18 46.70%
P/EPS -6.10 -49.55 5.94 10.70 -70.01 -9.06 -5.65 5.23%
EY -16.38 -2.02 16.84 9.35 -1.43 -11.04 -17.71 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.31 0.32 0.32 0.25 0.22 33.63%

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