[CLASSITA] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -59.26%
YoY- 44.29%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,183 96,987 93,497 91,522 94,074 83,579 76,809 17.73%
PBT 7,081 6,357 4,744 2,126 6,706 5,863 5,896 12.94%
Tax -512 -907 -962 -485 -2,580 -2,340 -2,176 -61.78%
NP 6,569 5,450 3,782 1,641 4,126 3,523 3,720 45.94%
-
NP to SH 6,770 5,574 3,857 1,681 4,126 3,523 3,720 48.89%
-
Tax Rate 7.23% 14.27% 20.28% 22.81% 38.47% 39.91% 36.91% -
Total Cost 91,614 91,537 89,715 89,881 89,948 80,056 73,089 16.20%
-
Net Worth 71,199 69,600 67,199 64,800 64,800 68,160 64,000 7.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,199 69,600 67,199 64,800 64,800 68,160 64,000 7.34%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.69% 5.62% 4.05% 1.79% 4.39% 4.22% 4.84% -
ROE 9.51% 8.01% 5.74% 2.59% 6.37% 5.17% 5.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 122.73 121.23 116.87 114.40 117.59 98.10 96.01 17.73%
EPS 8.46 6.97 4.82 2.10 5.16 4.13 4.65 48.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.84 0.81 0.81 0.80 0.80 7.34%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.96 7.87 7.58 7.42 7.63 6.78 6.23 17.69%
EPS 0.55 0.45 0.31 0.14 0.33 0.29 0.30 49.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0565 0.0545 0.0526 0.0526 0.0553 0.0519 7.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.37 0.30 0.30 0.28 0.26 0.22 -
P/RPS 0.35 0.31 0.26 0.26 0.24 0.27 0.23 32.19%
P/EPS 5.08 5.31 6.22 14.28 5.43 6.29 4.73 4.86%
EY 19.68 18.83 16.07 7.00 18.42 15.90 21.14 -4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.36 0.37 0.35 0.33 0.28 43.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.53 0.425 0.28 0.305 0.295 0.28 0.31 -
P/RPS 0.43 0.35 0.24 0.27 0.25 0.29 0.32 21.70%
P/EPS 6.26 6.10 5.81 14.52 5.72 6.77 6.67 -4.13%
EY 15.97 16.39 17.22 6.89 17.48 14.77 15.00 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.33 0.38 0.36 0.35 0.39 33.16%

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