[CATCHA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CATCHA] CATCHA DIGITAL BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 54.71%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 23,628 36,133 33,534 32,954 26,908 37,500 37,152 -26.06%
PBT 9,728 3,247 -5,145 -4,774 -11,620 4,877 17,826 -33.24%
Tax -132 -500 -457 -494 -12 -291 -257 -35.89%
NP 9,596 2,747 -5,602 -5,268 -11,632 4,586 17,569 -33.20%
-
NP to SH 9,952 2,098 -5,602 -5,268 -11,632 5,210 18,401 -33.64%
-
Tax Rate 1.36% 15.40% - - - 5.97% 1.44% -
Total Cost 14,032 33,386 39,137 38,222 38,540 32,914 19,582 -19.93%
-
Net Worth 41,738 37,699 24,235 25,581 25,581 28,274 36,352 9.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 41,738 37,699 24,235 25,581 25,581 28,274 36,352 9.65%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 40.61% 7.60% -16.71% -15.99% -43.23% 12.23% 47.29% -
ROE 23.84% 5.57% -23.12% -20.59% -45.47% 18.43% 50.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.55 26.84 24.91 24.48 19.99 27.85 27.59 -26.05%
EPS 7.40 1.56 -4.16 -3.92 -8.64 3.87 13.67 -33.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.18 0.19 0.19 0.21 0.27 9.65%
Adjusted Per Share Value based on latest NOSH - 134,640
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.71 10.26 9.52 9.36 7.64 10.65 10.55 -26.06%
EPS 2.83 0.60 -1.59 -1.50 -3.30 1.48 5.23 -33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1071 0.0688 0.0727 0.0727 0.0803 0.1032 9.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.835 0.62 0.59 0.56 0.38 0.37 0.49 -
P/RPS 4.76 2.31 2.37 2.29 1.90 1.33 1.78 92.77%
P/EPS 11.30 39.79 -14.18 -14.31 -4.40 9.56 3.59 114.92%
EY 8.85 2.51 -7.05 -6.99 -22.74 10.46 27.89 -53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.21 3.28 2.95 2.00 1.76 1.81 30.26%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 -
Price 0.87 0.73 0.72 0.54 0.625 0.315 0.41 -
P/RPS 4.96 2.72 2.89 2.21 3.13 1.13 1.49 123.10%
P/EPS 11.77 46.85 -17.30 -13.80 -7.23 8.14 3.00 148.96%
EY 8.50 2.13 -5.78 -7.25 -13.82 12.28 33.33 -59.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.61 4.00 2.84 3.29 1.50 1.52 50.68%

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