[CATCHA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CATCHA] CATCHA DIGITAL BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 257.2%
YoY- 170.05%
Quarter Report
Latest QR
Upcoming QR
CATCHA's Result
CATCHA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 26,882 31,135 33,152 35,313 36,133 34,787 35,923 -17.53%
PBT 9,305 5,371 5,777 8,584 3,247 -12,352 5,095 49.24%
Tax -29 -192 -253 -530 -500 -441 -499 -84.91%
NP 9,276 5,179 5,524 8,054 2,747 -12,793 4,596 59.50%
-
NP to SH 8,832 4,175 4,798 7,494 2,098 -12,793 4,973 46.50%
-
Tax Rate 0.31% 3.57% 4.38% 6.17% 15.40% - 9.79% -
Total Cost 17,606 25,956 27,628 27,259 33,386 47,580 31,327 -31.82%
-
Net Worth 47,123 36,352 39,045 41,690 37,699 24,235 25,581 50.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 47,123 36,352 39,045 41,690 37,699 24,235 25,581 50.10%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 34.51% 16.63% 16.66% 22.81% 7.60% -36.78% 12.79% -
ROE 18.74% 11.48% 12.29% 17.98% 5.57% -52.79% 19.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.97 23.12 24.62 26.26 26.84 25.84 26.68 -17.51%
EPS 6.56 3.10 3.56 5.57 1.56 -9.50 3.69 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.27 0.29 0.31 0.28 0.18 0.19 50.10%
Adjusted Per Share Value based on latest NOSH - 134,640
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.29 11.92 12.69 13.52 13.83 13.31 13.75 -17.52%
EPS 3.38 1.60 1.84 2.87 0.80 -4.90 1.90 46.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1391 0.1494 0.1596 0.1443 0.0928 0.0979 50.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.775 1.18 1.03 0.835 0.62 0.59 0.56 -
P/RPS 3.88 5.10 4.18 3.18 2.31 2.28 2.10 50.40%
P/EPS 11.81 38.05 28.90 14.98 39.79 -6.21 15.16 -15.29%
EY 8.46 2.63 3.46 6.67 2.51 -16.10 6.60 17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 4.37 3.55 2.69 2.21 3.28 2.95 -17.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 29/08/14 26/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.82 0.97 1.07 0.87 0.73 0.72 0.54 -
P/RPS 4.11 4.19 4.35 3.31 2.72 2.79 2.02 60.36%
P/EPS 12.50 31.28 30.03 15.61 46.85 -7.58 14.62 -9.89%
EY 8.00 3.20 3.33 6.40 2.13 -13.20 6.84 10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 3.59 3.69 2.81 2.61 4.00 2.84 -12.08%

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