[CLASSITA] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 83.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 109,467 101,393 68,714 56,501 24.63%
PBT 3,222 8,941 8,993 7,136 -23.26%
Tax 47 -1,916 -2,209 -594 -
NP 3,269 7,025 6,784 6,542 -20.62%
-
NP to SH 3,269 7,025 6,784 6,542 -20.62%
-
Tax Rate -1.46% 21.43% 24.56% 8.32% -
Total Cost 106,198 94,368 61,930 49,959 28.54%
-
Net Worth 75,833 74,241 55,984 47,124 17.16%
Dividend
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
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 75,833 74,241 55,984 47,124 17.16%
NOSH 79,825 79,829 65,864 55,440 12.90%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.99% 6.93% 9.87% 11.58% -
ROE 4.31% 9.46% 12.12% 13.88% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 137.13 127.01 104.33 101.91 10.39%
EPS 4.10 8.80 10.30 11.80 -29.67%
DPS 0.00 3.00 2.00 0.00 -
NAPS 0.95 0.93 0.85 0.85 3.77%
Adjusted Per Share Value based on latest NOSH - 55,074
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.88 8.22 5.57 4.58 24.66%
EPS 0.27 0.57 0.55 0.53 -20.11%
DPS 0.00 0.19 0.11 0.00 -
NAPS 0.0615 0.0602 0.0454 0.0382 17.18%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 0.45 1.11 1.39 0.00 -
P/RPS 0.33 0.87 1.33 0.00 -
P/EPS 10.99 12.61 13.50 0.00 -
EY 9.10 7.93 7.41 0.00 -
DY 0.00 2.70 1.44 0.00 -
P/NAPS 0.47 1.19 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 01/03/06 25/02/05 27/02/04 - -
Price 0.48 1.04 1.38 0.00 -
P/RPS 0.35 0.82 1.32 0.00 -
P/EPS 11.72 11.82 13.40 0.00 -
EY 8.53 8.46 7.46 0.00 -
DY 0.00 2.88 1.45 0.00 -
P/NAPS 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