[CLASSITA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.44%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 88,534 109,467 101,393 68,714 56,501 11.87%
PBT -3,429 3,222 8,941 8,993 7,136 -
Tax 932 47 -1,916 -2,209 -594 -
NP -2,497 3,269 7,025 6,784 6,542 -
-
NP to SH -2,497 3,269 7,025 6,784 6,542 -
-
Tax Rate - -1.46% 21.43% 24.56% 8.32% -
Total Cost 91,031 106,198 94,368 61,930 49,959 16.17%
-
Net Worth 73,299 75,833 74,241 55,984 47,124 11.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 2,394 1,317 - -
Div Payout % - - 34.09% 19.42% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 73,299 75,833 74,241 55,984 47,124 11.66%
NOSH 80,548 79,825 79,829 65,864 55,440 9.78%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.82% 2.99% 6.93% 9.87% 11.58% -
ROE -3.41% 4.31% 9.46% 12.12% 13.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 109.91 137.13 127.01 104.33 101.91 1.90%
EPS -3.10 4.10 8.80 10.30 11.80 -
DPS 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.91 0.95 0.93 0.85 0.85 1.71%
Adjusted Per Share Value based on latest NOSH - 80,629
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.18 8.88 8.22 5.57 4.58 11.88%
EPS -0.20 0.27 0.57 0.55 0.53 -
DPS 0.00 0.00 0.19 0.11 0.00 -
NAPS 0.0595 0.0615 0.0602 0.0454 0.0382 11.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.44 0.45 1.11 1.39 0.00 -
P/RPS 0.40 0.33 0.87 1.33 0.00 -
P/EPS -14.19 10.99 12.61 13.50 0.00 -
EY -7.05 9.10 7.93 7.41 0.00 -
DY 0.00 0.00 2.70 1.44 0.00 -
P/NAPS 0.48 0.47 1.19 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 01/03/06 25/02/05 27/02/04 - -
Price 0.52 0.48 1.04 1.38 0.00 -
P/RPS 0.47 0.35 0.82 1.32 0.00 -
P/EPS -16.77 11.72 11.82 13.40 0.00 -
EY -5.96 8.53 8.46 7.46 0.00 -
DY 0.00 0.00 2.88 1.45 0.00 -
P/NAPS 0.57 0.51 1.12 1.62 0.00 -

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