[CLASSITA] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 63.36%
YoY- 44.29%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 118,135 94,496 94,531 91,522 68,693 57,652 88,119 5.00%
PBT 7,534 5,014 4,811 2,125 3,365 -11,614 3,046 16.27%
Tax -2,656 -1,377 2,319 -484 -2,200 1,357 -2,170 3.42%
NP 4,878 3,637 7,130 1,641 1,165 -10,257 876 33.09%
-
NP to SH 5,159 3,786 7,104 1,681 1,165 -10,257 876 34.34%
-
Tax Rate 35.25% 27.46% -48.20% 22.78% 65.38% - 71.24% -
Total Cost 113,257 90,859 87,401 89,881 67,528 67,909 87,243 4.44%
-
Net Worth 82,399 76,799 74,400 64,800 64,000 60,560 69,593 2.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7 7 7 - - - - -
Div Payout % 0.16% 0.21% 0.11% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 82,399 76,799 74,400 64,800 64,000 60,560 69,593 2.85%
NOSH 80,000 80,000 80,000 80,000 80,000 79,685 79,083 0.19%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.13% 3.85% 7.54% 1.79% 1.70% -17.79% 0.99% -
ROE 6.26% 4.93% 9.55% 2.59% 1.82% -16.94% 1.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 147.67 118.12 118.16 114.40 85.87 72.35 111.43 4.80%
EPS 6.40 4.70 8.90 2.10 1.50 -12.80 1.10 34.07%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.96 0.93 0.81 0.80 0.76 0.88 2.65%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.58 7.67 7.67 7.42 5.57 4.68 7.15 4.99%
EPS 0.42 0.31 0.58 0.14 0.09 -0.83 0.07 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0623 0.0604 0.0526 0.0519 0.0491 0.0565 2.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.52 0.475 0.525 0.30 0.24 0.25 0.31 -
P/RPS 0.35 0.40 0.44 0.26 0.28 0.35 0.28 3.78%
P/EPS 8.06 10.04 5.91 14.28 16.48 -1.94 27.99 -18.72%
EY 12.40 9.96 16.91 7.00 6.07 -51.49 3.57 23.03%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.56 0.37 0.30 0.33 0.35 6.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.545 0.51 0.56 0.305 0.22 0.22 0.28 -
P/RPS 0.37 0.43 0.47 0.27 0.26 0.30 0.25 6.74%
P/EPS 8.45 10.78 6.31 14.52 15.11 -1.71 25.28 -16.67%
EY 11.83 9.28 15.86 6.89 6.62 -58.51 3.96 19.98%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.60 0.38 0.28 0.29 0.32 8.76%

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