[CLASSITA] QoQ 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- 54.14%
YoY- -23.88%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
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 21,203 21,083 16,249 14,256 17,125 18,753 13,331 36.21%
PBT 1,551 2,867 2,593 2,132 1,401 3,216 1,700 -5.92%
Tax -406 -690 -535 -586 -398 -242 118 -
NP 1,145 2,177 2,058 1,546 1,003 2,974 1,818 -26.50%
-
NP to SH 1,145 2,177 2,058 1,546 1,003 2,974 1,818 -26.50%
-
Tax Rate 26.18% 24.07% 20.63% 27.49% 28.41% 7.52% -6.94% -
Total Cost 20,058 18,906 14,191 12,710 16,122 15,779 11,513 44.73%
-
Net Worth 71,153 68,535 58,901 49,692 48,478 46,812 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 - 1,612 - - - - - -
Div Payout % - 74.07% - - - - - -
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 68,535 58,901 49,692 48,478 46,812 0 -
NOSH 81,785 80,629 70,965 55,214 55,722 55,074 55,090 30.10%
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% 10.33% 12.67% 10.84% 5.86% 15.86% 13.64% -
ROE 1.61% 3.18% 3.49% 3.11% 2.07% 6.35% 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 25.93 26.15 22.90 25.82 30.73 34.05 24.20 4.70%
EPS 1.40 2.70 2.90 2.80 1.80 5.40 3.30 -43.51%
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 1.72 1.71 1.32 1.16 1.39 1.52 1.08 36.33%
EPS 0.09 0.18 0.17 0.13 0.08 0.24 0.15 -28.84%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0556 0.0478 0.0403 0.0393 0.038 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 5.01 5.32 4.11 0.00 0.00 0.00 0.00 -
P/EPS 92.86 51.48 32.41 0.00 0.00 0.00 0.00 -
EY 1.08 1.94 3.09 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 4.36 5.28 7.08 0.00 0.00 0.00 0.00 -
P/EPS 80.71 51.11 55.86 0.00 0.00 0.00 0.00 -
EY 1.24 1.96 1.79 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