[CLASSITA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
Revenue 87,702 57,930 58,420 94,360 0 102,750 156,732 -10.95%
PBT 1,532 -3,464 -10,082 7,152 0 -210 3,220 -13.79%
Tax -186 92 288 -2,284 0 -612 -2,168 -38.77%
NP 1,346 -3,372 -9,794 4,868 0 -822 1,052 5.04%
-
NP to SH 1,346 -3,372 -9,794 4,868 0 -822 1,052 5.04%
-
Tax Rate 12.14% - - 31.94% - - 67.33% -
Total Cost 86,356 61,302 68,214 89,492 0 103,572 155,680 -11.10%
-
Net Worth 64,000 58,893 65,828 73,019 75,857 74,802 75,439 -3.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
Net Worth 64,000 58,893 65,828 73,019 75,857 74,802 75,439 -3.23%
NOSH 80,000 79,586 80,278 81,133 84,285 82,200 81,999 -0.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
NP Margin 1.53% -5.82% -16.76% 5.16% 0.00% -0.80% 0.67% -
ROE 2.10% -5.73% -14.88% 6.67% 0.00% -1.10% 1.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
RPS 109.63 72.79 72.77 116.30 0.00 125.00 191.14 -10.51%
EPS 1.60 -4.20 -12.20 6.00 0.00 -1.00 1.20 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.74 0.82 0.90 0.90 0.91 0.92 -2.75%
Adjusted Per Share Value based on latest NOSH - 79,187
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
RPS 7.11 4.70 4.74 7.65 0.00 8.33 12.71 -10.95%
EPS 0.11 -0.27 -0.79 0.39 0.00 -0.07 0.09 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0478 0.0534 0.0592 0.0615 0.0607 0.0612 -3.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 28/09/07 -
Price 0.26 0.19 0.23 0.22 0.17 0.41 0.38 -
P/RPS 0.24 0.26 0.32 0.19 0.00 0.33 0.20 3.70%
P/EPS 15.45 -4.48 -1.89 3.67 0.00 -41.00 29.62 -12.19%
EY 6.47 -22.30 -53.04 27.27 0.00 -2.44 3.38 13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.28 0.24 0.19 0.45 0.41 -4.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/09/07 CAGR
Date 27/11/12 25/11/11 26/11/10 23/11/09 27/11/08 27/08/07 29/11/07 -
Price 0.28 0.23 0.28 0.29 0.17 0.39 0.35 -
P/RPS 0.26 0.32 0.38 0.25 0.00 0.31 0.18 7.62%
P/EPS 16.64 -5.43 -2.30 4.83 0.00 -39.00 27.28 -9.40%
EY 6.01 -18.42 -43.57 20.69 0.00 -2.56 3.67 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.34 0.32 0.19 0.43 0.38 -1.62%

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