[CLASSITA] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -15.19%
YoY- 110.7%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 102,784 72,972 92,388 84,488 52,024 54,004 92,832 1.71%
PBT 5,124 8,672 11,232 760 -9,364 -12,008 6,888 -4.80%
Tax -1,588 -2,128 -1,680 228 132 0 -2,220 -5.42%
NP 3,536 6,544 9,552 988 -9,232 -12,008 4,668 -4.52%
-
NP to SH 3,640 6,624 9,692 988 -9,232 -12,008 4,668 -4.05%
-
Tax Rate 30.99% 24.54% 14.96% -30.00% - - 32.23% -
Total Cost 99,248 66,428 82,836 83,500 61,256 66,012 88,164 1.99%
-
Net Worth 77,600 75,999 67,199 64,000 58,097 69,339 69,241 1.91%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 77,600 75,999 67,199 64,000 58,097 69,339 69,241 1.91%
NOSH 80,000 80,000 80,000 80,000 79,586 81,576 77,800 0.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.44% 8.97% 10.34% 1.17% -17.75% -22.24% 5.03% -
ROE 4.69% 8.72% 14.42% 1.54% -15.89% -17.32% 6.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 128.48 91.22 115.49 105.61 65.37 66.20 119.32 1.23%
EPS 4.40 8.00 12.00 1.20 -11.60 -14.72 6.00 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.84 0.80 0.73 0.85 0.89 1.44%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.98 7.08 8.97 8.20 5.05 5.24 9.01 1.71%
EPS 0.35 0.64 0.94 0.10 -0.90 -1.17 0.45 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0738 0.0652 0.0621 0.0564 0.0673 0.0672 1.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.505 0.515 0.30 0.22 0.215 0.28 0.19 -
P/RPS 0.39 0.56 0.26 0.21 0.33 0.42 0.16 16.00%
P/EPS 11.10 6.22 2.48 17.81 -1.85 -1.90 3.17 23.21%
EY 9.01 16.08 40.38 5.61 -53.95 -52.57 31.58 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.36 0.28 0.29 0.33 0.21 16.30%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 28/08/12 24/08/11 30/08/10 25/08/09 -
Price 0.475 0.565 0.28 0.31 0.20 0.28 0.22 -
P/RPS 0.37 0.62 0.24 0.29 0.31 0.42 0.18 12.75%
P/EPS 10.44 6.82 2.31 25.10 -1.72 -1.90 3.67 19.02%
EY 9.58 14.65 43.27 3.98 -58.00 -52.57 27.27 -15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.33 0.39 0.27 0.33 0.25 11.86%

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