[CLASSITA] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -16.43%
YoY- 244.13%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,276 26,921 25,310 24,114 13,619 15,460 22,961 8.40%
PBT 3,829 1,000 1,287 563 -280 -1,267 1,106 22.98%
Tax -788 -370 188 -207 33 255 -469 9.02%
NP 3,041 630 1,475 356 -247 -1,012 637 29.74%
-
NP to SH 3,104 687 1,552 356 -247 -1,012 637 30.19%
-
Tax Rate 20.58% 37.00% -14.61% 36.77% - - 42.41% -
Total Cost 34,235 26,291 23,835 23,758 13,866 16,472 22,324 7.38%
-
Net Worth 83,999 75,199 71,199 64,800 61,599 63,055 72,458 2.49%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,999 75,199 71,199 64,800 61,599 63,055 72,458 2.49%
NOSH 80,000 80,000 80,000 80,000 80,000 77,846 79,624 0.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.16% 2.34% 5.83% 1.48% -1.81% -6.55% 2.77% -
ROE 3.70% 0.91% 2.18% 0.55% -0.40% -1.60% 0.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.60 33.65 31.64 30.14 17.02 19.86 28.84 8.32%
EPS 3.90 0.80 1.80 0.40 -0.30 -1.30 0.80 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.89 0.81 0.77 0.81 0.91 2.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.02 2.18 2.05 1.96 1.10 1.25 1.86 8.40%
EPS 0.25 0.06 0.13 0.03 -0.02 -0.08 0.05 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.061 0.0578 0.0526 0.05 0.0511 0.0588 2.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.54 0.415 0.43 0.28 0.21 0.25 0.28 -
P/RPS 1.16 1.23 1.36 0.93 1.23 1.26 0.97 3.02%
P/EPS 13.92 48.33 22.16 62.92 -68.02 -19.23 35.00 -14.23%
EY 7.19 2.07 4.51 1.59 -1.47 -5.20 2.86 16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.48 0.35 0.27 0.31 0.31 8.64%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 25/02/11 11/02/10 -
Price 0.52 0.48 0.53 0.295 0.24 0.22 0.29 -
P/RPS 1.12 1.43 1.68 0.98 1.41 1.11 1.01 1.73%
P/EPS 13.40 55.90 27.32 66.29 -77.73 -16.92 36.25 -15.27%
EY 7.46 1.79 3.66 1.51 -1.29 -5.91 2.76 18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.60 0.36 0.31 0.27 0.32 7.71%

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