[CLASSITA] YoY Annualized Quarter 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- -54.47%
YoY- -40.01%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 156,732 102,750 89,928 107,618 94,306 62,764 48,834 24.84%
PBT 3,220 -210 1,178 4,900 7,286 7,066 4,440 -5.93%
Tax -2,168 -612 -394 -1,658 -1,882 -1,968 -940 17.23%
NP 1,052 -822 784 3,242 5,404 5,098 3,500 -20.44%
-
NP to SH 1,052 -822 784 3,242 5,404 5,098 3,500 -20.44%
-
Tax Rate 67.33% - 33.45% 33.84% 25.83% 27.85% 21.17% -
Total Cost 155,680 103,572 89,144 104,376 88,902 57,666 45,334 26.46%
-
Net Worth 75,439 74,802 74,479 77,044 69,139 49,871 0 -
Dividend
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 4,768 - - -
Div Payout % - - - - 88.24% - - -
Equity
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 75,439 74,802 74,479 77,044 69,139 49,871 0 -
NOSH 81,999 82,200 78,400 81,100 79,470 55,413 54,687 8.01%
Ratio Analysis
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.67% -0.80% 0.87% 3.01% 5.73% 8.12% 7.17% -
ROE 1.39% -1.10% 1.05% 4.21% 7.82% 10.22% 0.00% -
Per Share
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 191.14 125.00 114.70 132.70 118.67 113.27 89.30 15.58%
EPS 1.20 -1.00 1.00 4.00 6.80 9.20 6.40 -27.28%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.92 0.91 0.95 0.95 0.87 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 78,999
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.71 8.33 7.29 8.73 7.65 5.09 3.96 24.84%
EPS 0.09 -0.07 0.06 0.26 0.44 0.41 0.28 -19.42%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.0612 0.0607 0.0604 0.0625 0.0561 0.0405 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/09/07 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 0.38 0.41 0.52 0.65 1.05 0.00 0.00 -
P/RPS 0.20 0.33 0.45 0.49 0.88 0.00 0.00 -
P/EPS 29.62 -41.00 52.00 16.26 15.44 0.00 0.00 -
EY 3.38 -2.44 1.92 6.15 6.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.68 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/11/07 27/08/07 23/08/06 24/08/05 24/08/04 28/07/03 - -
Price 0.35 0.39 0.44 0.60 1.09 0.00 0.00 -
P/RPS 0.18 0.31 0.38 0.45 0.92 0.00 0.00 -
P/EPS 27.28 -39.00 44.00 15.01 16.03 0.00 0.00 -
EY 3.67 -2.56 2.27 6.66 6.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
P/NAPS 0.38 0.43 0.46 0.63 1.25 0.00 0.00 -

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