[CLASSITA] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -5.78%
YoY- 578.45%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 113,788 104,578 80,920 98,452 87,702 57,930 58,420 11.74%
PBT 10,454 8,156 4,200 9,992 1,532 -3,464 -10,082 -
Tax -2,742 -2,736 -784 -1,030 -186 92 288 -
NP 7,712 5,420 3,416 8,962 1,346 -3,372 -9,794 -
-
NP to SH 7,878 5,528 3,544 9,132 1,346 -3,372 -9,794 -
-
Tax Rate 26.23% 33.55% 18.67% 10.31% 12.14% - - -
Total Cost 106,076 99,158 77,504 89,490 86,356 61,302 68,214 7.62%
-
Net Worth 86,400 79,200 80,161 70,936 64,000 58,893 65,828 4.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 86,400 79,200 80,161 70,936 64,000 58,893 65,828 4.63%
NOSH 80,000 80,000 84,380 80,000 80,000 79,586 80,278 -0.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.78% 5.18% 4.22% 9.10% 1.53% -5.82% -16.76% -
ROE 9.12% 6.98% 4.42% 12.87% 2.10% -5.73% -14.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 142.24 130.72 95.90 120.75 109.63 72.79 72.77 11.80%
EPS 9.80 7.00 4.20 11.20 1.60 -4.20 -12.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.99 0.95 0.87 0.80 0.74 0.82 4.69%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.23 8.48 6.56 7.99 7.11 4.70 4.74 11.73%
EPS 0.64 0.45 0.29 0.74 0.11 -0.27 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0642 0.065 0.0575 0.0519 0.0478 0.0534 4.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.51 0.515 0.37 0.26 0.19 0.23 -
P/RPS 0.35 0.39 0.54 0.31 0.24 0.26 0.32 1.50%
P/EPS 5.08 7.38 12.26 3.30 15.45 -4.48 -1.89 -
EY 19.70 13.55 8.16 30.27 6.47 -22.30 -53.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.54 0.43 0.33 0.26 0.28 8.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 27/11/14 26/11/13 27/11/12 25/11/11 26/11/10 -
Price 0.465 0.56 0.435 0.425 0.28 0.23 0.28 -
P/RPS 0.33 0.43 0.45 0.35 0.26 0.32 0.38 -2.32%
P/EPS 4.72 8.10 10.36 3.79 16.64 -5.43 -2.30 -
EY 21.18 12.34 9.66 26.35 6.01 -18.42 -43.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.46 0.49 0.35 0.31 0.34 3.98%

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