[CLASSITA] YoY Cumulative 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- 88.44%
YoY- 578.45%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 56,894 52,289 40,460 49,226 43,851 28,965 29,210 11.74%
PBT 5,227 4,078 2,100 4,996 766 -1,732 -5,041 -
Tax -1,371 -1,368 -392 -515 -93 46 144 -
NP 3,856 2,710 1,708 4,481 673 -1,686 -4,897 -
-
NP to SH 3,939 2,764 1,772 4,566 673 -1,686 -4,897 -
-
Tax Rate 26.23% 33.55% 18.67% 10.31% 12.14% - - -
Total Cost 53,038 49,579 38,752 44,745 43,178 30,651 34,107 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 4.56% 3.49% 2.21% 6.44% 1.05% -2.86% -7.44% -
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 71.12 65.36 47.95 60.37 54.81 36.39 36.39 11.80%
EPS 4.90 3.50 2.10 5.60 0.80 -2.10 -6.10 -
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 4.62 4.24 3.28 3.99 3.56 2.35 2.37 11.75%
EPS 0.32 0.22 0.14 0.37 0.05 -0.14 -0.40 -
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 0.70 0.78 1.07 0.61 0.47 0.52 0.63 1.76%
P/EPS 10.15 14.76 24.52 6.61 30.91 -8.97 -3.77 -
EY 9.85 6.77 4.08 15.14 3.24 -11.15 -26.52 -
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 0.65 0.86 0.91 0.70 0.51 0.63 0.77 -2.78%
P/EPS 9.44 16.21 20.71 7.59 33.28 -10.86 -4.59 -
EY 10.59 6.17 4.83 13.18 3.00 -9.21 -21.79 -
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