[CLASSITA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.78%
YoY- -26.8%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 23,898 29,482 28,892 21,083 18,753 6.24%
PBT -3,123 -65 2,422 2,867 3,216 -
Tax 1,212 1,041 -330 -690 -242 -
NP -1,911 976 2,092 2,177 2,974 -
-
NP to SH -1,911 976 2,092 2,177 2,974 -
-
Tax Rate - - 13.63% 24.07% 7.52% -
Total Cost 25,809 28,506 26,800 18,906 15,779 13.08%
-
Net Worth 72,458 77,727 74,829 68,535 46,812 11.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 2,413 1,612 - -
Div Payout % - - 115.38% 74.07% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 72,458 77,727 74,829 68,535 46,812 11.53%
NOSH 79,624 81,818 80,461 80,629 55,074 9.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -8.00% 3.31% 7.24% 10.33% 15.86% -
ROE -2.64% 1.26% 2.80% 3.18% 6.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 30.01 36.03 35.91 26.15 34.05 -3.10%
EPS -2.40 1.20 2.60 2.70 5.40 -
DPS 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.91 0.95 0.93 0.85 0.85 1.71%
Adjusted Per Share Value based on latest NOSH - 80,629
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.94 2.39 2.34 1.71 1.52 6.28%
EPS -0.16 0.08 0.17 0.18 0.24 -
DPS 0.00 0.00 0.20 0.13 0.00 -
NAPS 0.0588 0.0631 0.0607 0.0556 0.038 11.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.44 0.45 1.11 1.39 0.00 -
P/RPS 1.47 1.25 3.09 5.32 0.00 -
P/EPS -18.33 37.72 42.69 51.48 0.00 -
EY -5.45 2.65 2.34 1.94 0.00 -
DY 0.00 0.00 2.70 1.44 0.00 -
P/NAPS 0.48 0.47 1.19 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 01/03/06 25/02/05 27/02/04 - -
Price 0.52 0.48 1.04 1.38 0.00 -
P/RPS 1.73 1.33 2.90 5.28 0.00 -
P/EPS -21.67 40.24 40.00 51.11 0.00 -
EY -4.62 2.49 2.50 1.96 0.00 -
DY 0.00 0.00 2.88 1.45 0.00 -
P/NAPS 0.57 0.51 1.12 1.62 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