[CATCHA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CATCHA] CATCHA DIGITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.35%
YoY- -130.45%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 26,992 23,628 36,133 33,534 32,954 26,908 37,500 -19.73%
PBT 286 9,728 3,247 -5,145 -4,774 -11,620 4,877 -84.98%
Tax 0 -132 -500 -457 -494 -12 -291 -
NP 286 9,596 2,747 -5,602 -5,268 -11,632 4,586 -84.35%
-
NP to SH 132 9,952 2,098 -5,602 -5,268 -11,632 5,210 -91.43%
-
Tax Rate 0.00% 1.36% 15.40% - - - 5.97% -
Total Cost 26,706 14,032 33,386 39,137 38,222 38,540 32,914 -13.04%
-
Net Worth 39,045 41,738 37,699 24,235 25,581 25,581 28,274 24.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 39,045 41,738 37,699 24,235 25,581 25,581 28,274 24.08%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.06% 40.61% 7.60% -16.71% -15.99% -43.23% 12.23% -
ROE 0.34% 23.84% 5.57% -23.12% -20.59% -45.47% 18.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.05 17.55 26.84 24.91 24.48 19.99 27.85 -19.72%
EPS 0.10 7.40 1.56 -4.16 -3.92 -8.64 3.87 -91.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.31 0.28 0.18 0.19 0.19 0.21 24.08%
Adjusted Per Share Value based on latest NOSH - 134,640
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.33 9.04 13.83 12.83 12.61 10.30 14.35 -19.72%
EPS 0.05 3.81 0.80 -2.14 -2.02 -4.45 1.99 -91.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1597 0.1443 0.0928 0.0979 0.0979 0.1082 24.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.03 0.835 0.62 0.59 0.56 0.38 0.37 -
P/RPS 5.14 4.76 2.31 2.37 2.29 1.90 1.33 146.87%
P/EPS 1,050.60 11.30 39.79 -14.18 -14.31 -4.40 9.56 2214.14%
EY 0.10 8.85 2.51 -7.05 -6.99 -22.74 10.46 -95.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 2.69 2.21 3.28 2.95 2.00 1.76 59.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.07 0.87 0.73 0.72 0.54 0.625 0.315 -
P/RPS 5.34 4.96 2.72 2.89 2.21 3.13 1.13 182.40%
P/EPS 1,091.40 11.77 46.85 -17.30 -13.80 -7.23 8.14 2543.23%
EY 0.09 8.50 2.13 -5.78 -7.25 -13.82 12.28 -96.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 2.81 2.61 4.00 2.84 3.29 1.50 82.53%

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