[CLASSITA] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 26.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 67,965 42,583 44,669 70,141 0 64,636 79,984 -2.21%
PBT 1,329 -2,012 -6,308 4,682 0 -307 3,287 -11.73%
Tax -300 80 399 -1,611 0 -279 -994 -15.21%
NP 1,029 -1,932 -5,909 3,071 0 -586 2,293 -10.45%
-
NP to SH 1,029 -1,932 -5,909 3,071 0 -586 2,293 -10.45%
-
Tax Rate 22.57% - - 34.41% - - 30.24% -
Total Cost 66,936 44,515 50,578 67,070 0 65,222 77,691 -2.03%
-
Net Worth 64,800 61,599 64,679 73,542 71,348 77,017 74,324 -1.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 64,800 61,599 64,679 73,542 71,348 77,017 74,324 -1.87%
NOSH 80,000 80,000 79,851 80,815 80,166 83,714 79,068 0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 1.51% -4.54% -13.23% 4.38% 0.00% -0.91% 2.87% -
ROE 1.59% -3.14% -9.14% 4.18% 0.00% -0.76% 3.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 84.96 53.23 55.94 86.79 0.00 77.21 101.16 -2.37%
EPS 1.30 -2.40 -7.40 3.80 0.00 -0.70 2.90 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.81 0.91 0.89 0.92 0.94 -2.03%
Adjusted Per Share Value based on latest NOSH - 79,624
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 5.51 3.45 3.62 5.69 0.00 5.24 6.49 -2.23%
EPS 0.08 -0.16 -0.48 0.25 0.00 -0.05 0.19 -11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.05 0.0525 0.0597 0.0579 0.0625 0.0603 -1.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.28 0.21 0.25 0.28 0.19 0.46 0.54 -
P/RPS 0.33 0.39 0.45 0.32 0.00 0.60 0.53 -6.31%
P/EPS 21.77 -8.70 -3.38 7.37 0.00 -65.71 18.62 2.17%
EY 4.59 -11.50 -29.60 13.57 0.00 -1.52 5.37 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.31 0.31 0.21 0.50 0.57 -6.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 24/02/12 25/02/11 11/02/10 26/02/09 28/11/06 24/11/05 -
Price 0.295 0.24 0.22 0.29 0.18 0.44 0.51 -
P/RPS 0.35 0.45 0.39 0.33 0.00 0.57 0.50 -4.79%
P/EPS 22.93 -9.94 -2.97 7.63 0.00 -62.86 17.59 3.72%
EY 4.36 -10.06 -33.64 13.10 0.00 -1.59 5.69 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.27 0.32 0.20 0.48 0.54 -5.43%

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