[CATCHA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CATCHA] CATCHA DIGITAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -61.92%
YoY- 130175.0%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,787 35,923 36,063 37,500 38,512 36,771 41,240 -10.71%
PBT -12,352 5,095 2,389 4,877 13,302 -4,196 393 -
Tax -441 -499 -239 -291 -242 -839 -871 -36.44%
NP -12,793 4,596 2,150 4,586 13,060 -5,035 -478 792.95%
-
NP to SH -12,793 4,973 2,775 5,211 13,685 -4,787 -478 792.95%
-
Tax Rate - 9.79% 10.00% 5.97% 1.82% - 221.63% -
Total Cost 47,580 31,327 33,913 32,914 25,452 41,806 41,718 9.15%
-
Net Worth 24,235 25,581 25,581 28,277 36,352 20,196 22,888 3.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,235 25,581 25,581 28,277 36,352 20,196 22,888 3.88%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -36.78% 12.79% 5.96% 12.23% 33.91% -13.69% -1.16% -
ROE -52.79% 19.44% 10.85% 18.43% 37.64% -23.70% -2.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.84 26.68 26.78 27.85 28.60 27.31 30.63 -10.70%
EPS -9.50 3.69 2.06 3.87 10.16 -3.56 -0.36 784.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.21 0.27 0.15 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.31 13.75 13.80 14.35 14.74 14.07 15.78 -10.71%
EPS -4.90 1.90 1.06 1.99 5.24 -1.83 -0.18 803.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0928 0.0979 0.0979 0.1082 0.1391 0.0773 0.0876 3.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.56 0.38 0.37 0.49 0.53 0.58 -
P/RPS 2.28 2.10 1.42 1.33 1.71 1.94 1.89 13.30%
P/EPS -6.21 15.16 18.44 9.56 4.82 -14.91 -163.37 -88.67%
EY -16.10 6.60 5.42 10.46 20.74 -6.71 -0.61 784.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 2.95 2.00 1.76 1.81 3.53 3.41 -2.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.72 0.54 0.625 0.315 0.41 0.54 0.54 -
P/RPS 2.79 2.02 2.33 1.13 1.43 1.98 1.76 35.91%
P/EPS -7.58 14.62 30.32 8.14 4.03 -15.19 -152.10 -86.43%
EY -13.20 6.84 3.30 12.29 24.79 -6.58 -0.66 635.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.84 3.29 1.50 1.52 3.60 3.18 16.50%

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