[CLASSITA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -199.66%
YoY- -125.56%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 59,558 93,521 0 86,181 106,645 96,668 63,508 -0.88%
PBT -8,410 6,242 0 -409 4,382 8,692 8,168 -
Tax 532 -2,148 0 -372 -1,325 -2,114 -2,025 -
NP -7,878 4,094 0 -781 3,057 6,577 6,142 -
-
NP to SH -7,878 4,094 0 -781 3,057 6,577 6,142 -
-
Tax Rate - 34.41% - - 30.24% 24.32% 24.79% -
Total Cost 67,437 89,426 0 86,962 103,588 90,090 57,365 2.25%
-
Net Worth 64,679 73,542 71,348 77,017 74,324 71,608 50,313 3.52%
Dividend
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 64,679 73,542 71,348 77,017 74,324 71,608 50,313 3.52%
NOSH 79,851 80,815 80,166 83,714 79,068 79,564 60,618 3.87%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -13.23% 4.38% 0.00% -0.91% 2.87% 6.80% 9.67% -
ROE -12.18% 5.57% 0.00% -1.01% 4.11% 9.19% 12.21% -
Per Share
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 74.59 115.72 0.00 102.95 134.88 121.50 104.77 -4.57%
EPS -9.87 5.07 0.00 -0.93 3.87 8.27 10.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.91 0.89 0.92 0.94 0.90 0.83 -0.33%
Adjusted Per Share Value based on latest NOSH - 81,416
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.83 7.59 0.00 6.99 8.65 7.84 5.15 -0.88%
EPS -0.64 0.33 0.00 -0.06 0.25 0.53 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0597 0.0579 0.0625 0.0603 0.0581 0.0408 3.53%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.25 0.28 0.19 0.46 0.54 1.10 0.94 -
P/RPS 0.34 0.24 0.00 0.45 0.40 0.91 0.90 -12.55%
P/EPS -2.53 5.53 0.00 -49.29 13.97 13.31 9.28 -
EY -39.47 18.10 0.00 -2.03 7.16 7.52 10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.21 0.50 0.57 1.22 1.13 -16.32%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/02/11 11/02/10 26/02/09 28/11/06 24/11/05 25/11/04 13/11/03 -
Price 0.22 0.29 0.18 0.44 0.51 1.15 1.62 -
P/RPS 0.29 0.25 0.00 0.43 0.38 0.95 1.55 -20.62%
P/EPS -2.23 5.72 0.00 -47.14 13.19 13.91 15.99 -
EY -44.85 17.47 0.00 -2.12 7.58 7.19 6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.20 0.48 0.54 1.28 1.95 -23.84%

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