[CLASSITA] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -5.3%
YoY- 150.01%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 106,325 85,766 96,987 83,579 57,408 70,149 92,291 2.38%
PBT 6,992 1,914 6,357 5,863 -8,306 -2,829 4,137 9.13%
Tax -2,352 2,444 -907 -2,340 1,261 -795 -4,468 -10.13%
NP 4,640 4,358 5,450 3,523 -7,045 -3,624 -331 -
-
NP to SH 4,778 4,310 5,574 3,523 -7,045 -3,624 -328 -
-
Tax Rate 33.64% -127.69% 14.27% 39.91% - - 108.00% -
Total Cost 101,685 81,408 91,537 80,056 64,453 73,773 92,622 1.56%
-
Net Worth 79,200 75,999 69,600 68,160 57,627 64,779 71,268 1.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7 7 - - - - - -
Div Payout % 0.17% 0.19% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 79,200 75,999 69,600 68,160 57,627 64,779 71,268 1.77%
NOSH 80,000 80,000 80,000 80,000 77,874 78,999 79,187 0.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.36% 5.08% 5.62% 4.22% -12.27% -5.17% -0.36% -
ROE 6.03% 5.67% 8.01% 5.17% -12.23% -5.59% -0.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.91 107.21 121.23 98.10 73.72 88.80 116.55 2.21%
EPS 5.97 5.39 6.97 4.13 -9.05 -4.59 -0.41 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.87 0.80 0.74 0.82 0.90 1.60%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.62 6.96 7.87 6.78 4.66 5.69 7.49 2.36%
EPS 0.39 0.35 0.45 0.29 -0.57 -0.29 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0617 0.0565 0.0553 0.0467 0.0525 0.0578 1.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.51 0.515 0.37 0.26 0.19 0.23 0.22 -
P/RPS 0.38 0.48 0.31 0.27 0.26 0.26 0.19 12.24%
P/EPS 8.54 9.56 5.31 6.29 -2.10 -5.01 -53.11 -
EY 11.71 10.46 18.83 15.90 -47.61 -19.94 -1.88 -
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.43 0.33 0.26 0.28 0.24 13.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 26/11/13 27/11/12 25/11/11 26/11/10 23/11/09 -
Price 0.56 0.435 0.425 0.28 0.23 0.28 0.29 -
P/RPS 0.42 0.41 0.35 0.29 0.31 0.32 0.25 9.02%
P/EPS 9.38 8.07 6.10 6.77 -2.54 -6.10 -70.01 -
EY 10.67 12.39 16.39 14.77 -39.33 -16.38 -1.43 -
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.49 0.35 0.31 0.34 0.32 10.09%

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