[CLASSITA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.07%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 84,812 68,714 63,508 62,764 68,500 56,501 50,330 41.56%
PBT 6,204 8,993 8,168 7,066 5,604 7,136 5,226 12.10%
Tax -1,624 -2,209 -2,025 -1,968 -1,592 -594 -470 128.38%
NP 4,580 6,784 6,142 5,098 4,012 6,542 4,756 -2.48%
-
NP to SH 4,580 6,784 6,142 5,098 4,012 6,542 4,756 -2.48%
-
Tax Rate 26.18% 24.56% 24.79% 27.85% 28.41% 8.32% 8.99% -
Total Cost 80,232 61,930 57,365 57,666 64,488 49,959 45,574 45.74%
-
Net Worth 71,153 55,984 50,313 49,871 48,478 47,124 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,317 - - - - - -
Div Payout % - 19.42% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 71,153 55,984 50,313 49,871 48,478 47,124 0 -
NOSH 81,785 65,864 60,618 55,413 55,722 55,440 55,734 29.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.40% 9.87% 9.67% 8.12% 5.86% 11.58% 9.45% -
ROE 6.44% 12.12% 12.21% 10.22% 8.28% 13.88% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 103.70 104.33 104.77 113.27 122.93 101.91 90.30 9.65%
EPS 5.60 10.30 10.13 9.20 7.20 11.80 8.53 -24.44%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 0.90 0.87 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 55,214
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.88 5.57 5.15 5.09 5.56 4.58 4.08 41.62%
EPS 0.37 0.55 0.50 0.41 0.33 0.53 0.39 -3.44%
DPS 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0454 0.0408 0.0405 0.0393 0.0382 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 1.30 1.39 0.94 0.00 0.00 0.00 0.00 -
P/RPS 1.25 1.33 0.90 0.00 0.00 0.00 0.00 -
P/EPS 23.21 13.50 9.28 0.00 0.00 0.00 0.00 -
EY 4.31 7.41 10.78 0.00 0.00 0.00 0.00 -
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.64 1.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 13/11/03 28/07/03 28/07/03 - - -
Price 1.13 1.38 1.62 0.00 0.00 0.00 0.00 -
P/RPS 1.09 1.32 1.55 0.00 0.00 0.00 0.00 -
P/EPS 20.18 13.40 15.99 0.00 0.00 0.00 0.00 -
EY 4.96 7.46 6.26 0.00 0.00 0.00 0.00 -
DY 0.00 1.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.62 1.95 0.00 0.00 0.00 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