[CATCHA] QoQ TTM 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- -357.25%
YoY- -193.48%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,152 35,313 36,133 34,787 35,923 36,063 37,500 -7.90%
PBT 5,777 8,584 3,247 -12,352 5,095 2,389 4,877 11.98%
Tax -253 -530 -500 -441 -499 -239 -291 -8.93%
NP 5,524 8,054 2,747 -12,793 4,596 2,150 4,586 13.24%
-
NP to SH 4,798 7,494 2,098 -12,793 4,973 2,775 5,211 -5.37%
-
Tax Rate 4.38% 6.17% 15.40% - 9.79% 10.00% 5.97% -
Total Cost 27,628 27,259 33,386 47,580 31,327 33,913 32,914 -11.04%
-
Net Worth 39,045 41,690 37,699 24,235 25,581 25,581 28,277 24.07%
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 41,690 37,699 24,235 25,581 25,581 28,277 24.07%
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 16.66% 22.81% 7.60% -36.78% 12.79% 5.96% 12.23% -
ROE 12.29% 17.98% 5.57% -52.79% 19.44% 10.85% 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 24.62 26.26 26.84 25.84 26.68 26.78 27.85 -7.91%
EPS 3.56 5.57 1.56 -9.50 3.69 2.06 3.87 -5.42%
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 12.69 13.52 13.83 13.31 13.75 13.80 14.35 -7.88%
EPS 1.84 2.87 0.80 -4.90 1.90 1.06 1.99 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1596 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 4.18 3.18 2.31 2.28 2.10 1.42 1.33 115.01%
P/EPS 28.90 14.98 39.79 -6.21 15.16 18.44 9.56 109.49%
EY 3.46 6.67 2.51 -16.10 6.60 5.42 10.46 -52.26%
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 4.35 3.31 2.72 2.79 2.02 2.33 1.13 146.23%
P/EPS 30.03 15.61 46.85 -7.58 14.62 30.32 8.14 139.32%
EY 3.33 6.40 2.13 -13.20 6.84 3.30 12.29 -58.22%
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