[CATCHA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CATCHA] CATCHA DIGITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 116.4%
YoY- -59.74%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,135 33,152 35,313 36,133 34,787 35,923 36,063 -9.32%
PBT 5,371 5,777 8,584 3,247 -12,352 5,095 2,389 71.53%
Tax -192 -253 -530 -500 -441 -499 -239 -13.57%
NP 5,179 5,524 8,054 2,747 -12,793 4,596 2,150 79.59%
-
NP to SH 4,175 4,798 7,494 2,098 -12,793 4,973 2,775 31.26%
-
Tax Rate 3.57% 4.38% 6.17% 15.40% - 9.79% 10.00% -
Total Cost 25,956 27,628 27,259 33,386 47,580 31,327 33,913 -16.31%
-
Net Worth 36,352 39,045 41,690 37,699 24,235 25,581 25,581 26.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 36,352 39,045 41,690 37,699 24,235 25,581 25,581 26.37%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.63% 16.66% 22.81% 7.60% -36.78% 12.79% 5.96% -
ROE 11.48% 12.29% 17.98% 5.57% -52.79% 19.44% 10.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.12 24.62 26.26 26.84 25.84 26.68 26.78 -9.32%
EPS 3.10 3.56 5.57 1.56 -9.50 3.69 2.06 31.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.31 0.28 0.18 0.19 0.19 26.37%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.84 9.42 10.03 10.26 9.88 10.20 10.24 -9.32%
EPS 1.19 1.36 2.13 0.60 -3.63 1.41 0.79 31.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.1109 0.1184 0.1071 0.0688 0.0727 0.0727 26.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.18 1.03 0.835 0.62 0.59 0.56 0.38 -
P/RPS 5.10 4.18 3.18 2.31 2.28 2.10 1.42 134.34%
P/EPS 38.05 28.90 14.98 39.79 -6.21 15.16 18.44 62.00%
EY 2.63 3.46 6.67 2.51 -16.10 6.60 5.42 -38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 3.55 2.69 2.21 3.28 2.95 2.00 68.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 26/05/14 28/02/14 28/11/13 30/08/13 30/05/13 -
Price 0.97 1.07 0.87 0.73 0.72 0.54 0.625 -
P/RPS 4.19 4.35 3.31 2.72 2.79 2.02 2.33 47.82%
P/EPS 31.28 30.03 15.61 46.85 -7.58 14.62 30.32 2.09%
EY 3.20 3.33 6.40 2.13 -13.20 6.84 3.30 -2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.69 2.81 2.61 4.00 2.84 3.29 5.98%

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