[CLASSITA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -32.49%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 112,168 97,660 121,780 84,812 68,500 45,724 19.64%
PBT 2,416 1,992 9,660 6,204 5,604 -1,124 -
Tax -712 -636 -2,540 -1,624 -1,592 0 -
NP 1,704 1,356 7,120 4,580 4,012 -1,124 -
-
NP to SH 1,704 1,356 7,120 4,580 4,012 -1,124 -
-
Tax Rate 29.47% 31.93% 26.29% 26.18% 28.41% - -
Total Cost 110,464 96,304 114,660 80,232 64,488 46,848 18.70%
-
Net Worth 78,384 80,512 76,863 71,153 48,478 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 78,384 80,512 76,863 71,153 48,478 0 -
NOSH 85,200 84,749 80,909 81,785 55,722 56,200 8.67%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.52% 1.39% 5.85% 5.40% 5.86% -2.46% -
ROE 2.17% 1.68% 9.26% 6.44% 8.28% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 131.65 115.23 150.51 103.70 122.93 81.36 10.09%
EPS 2.00 1.60 8.80 5.60 7.20 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.95 0.95 0.87 0.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,785
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.10 7.92 9.88 6.88 5.56 3.71 19.64%
EPS 0.14 0.11 0.58 0.37 0.33 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0636 0.0653 0.0624 0.0577 0.0393 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - - -
Price 0.41 0.50 0.98 1.30 0.00 0.00 -
P/RPS 0.31 0.43 0.65 1.25 0.00 0.00 -
P/EPS 20.50 31.25 11.14 23.21 0.00 0.00 -
EY 4.88 3.20 8.98 4.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 1.03 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/05/07 24/05/06 26/05/05 31/05/04 28/07/03 - -
Price 0.42 0.49 0.61 1.13 0.00 0.00 -
P/RPS 0.32 0.43 0.41 1.09 0.00 0.00 -
P/EPS 21.00 30.63 6.93 20.18 0.00 0.00 -
EY 4.76 3.27 14.43 4.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.64 1.30 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