[CLASSITA] YoY Quarter Result on 30-Jun-2019 [#1]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -85.15%
YoY- 44.95%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 13,913 16,278 10,517 18,032 19,830 21,633 27,735 -10.44%
PBT -462 1,198 -1,725 453 350 633 2,355 -
Tax -106 -367 366 -339 -260 -227 -649 -25.15%
NP -568 831 -1,359 114 90 406 1,706 -
-
NP to SH -568 831 -1,319 158 109 421 1,754 -
-
Tax Rate - 30.63% - 74.83% 74.29% 35.86% 27.56% -
Total Cost 14,481 15,447 11,876 17,918 19,740 21,227 26,029 -8.94%
-
Net Worth 77,232 90,103 80,128 88,348 87,200 87,200 84,799 -1.48%
Dividend
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 800 - - -
Div Payout % - - - - 733.95% - - -
Equity
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 77,232 90,103 80,128 88,348 87,200 87,200 84,799 -1.48%
NOSH 258,242 257,439 166,890 157,999 80,000 80,000 80,000 20.60%
Ratio Analysis
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -4.08% 5.11% -12.92% 0.63% 0.45% 1.88% 6.15% -
ROE -0.74% 0.92% -1.65% 0.18% 0.12% 0.48% 2.07% -
Per Share
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 5.40 6.32 6.30 11.02 24.79 27.04 34.67 -25.71%
EPS -0.22 0.32 -0.79 0.10 0.13 0.50 2.20 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.30 0.35 0.48 0.54 1.09 1.09 1.06 -18.27%
Adjusted Per Share Value based on latest NOSH - 157,999
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.13 1.32 0.85 1.46 1.61 1.75 2.25 -10.42%
EPS -0.05 0.07 -0.11 0.01 0.01 0.03 0.14 -
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0626 0.0731 0.065 0.0717 0.0707 0.0707 0.0688 -1.49%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/09/22 30/09/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.285 0.365 0.33 0.41 0.805 0.475 0.51 -
P/RPS 5.27 5.77 5.24 3.72 3.25 1.76 1.47 22.64%
P/EPS -129.17 113.08 -41.77 424.55 590.83 90.26 23.26 -
EY -0.77 0.88 -2.39 0.24 0.17 1.11 4.30 -
DY 0.00 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 0.95 1.04 0.69 0.76 0.74 0.44 0.48 11.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/11/22 16/11/21 24/08/20 30/08/19 30/08/18 29/08/17 26/08/16 -
Price 0.30 0.42 0.435 0.355 1.23 0.455 0.51 -
P/RPS 5.55 6.64 6.90 3.22 4.96 1.68 1.47 23.66%
P/EPS -135.97 130.11 -55.05 367.60 902.75 86.46 23.26 -
EY -0.74 0.77 -1.82 0.27 0.11 1.16 4.30 -
DY 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.00 1.20 0.91 0.66 1.13 0.42 0.48 12.45%

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