[CNASIA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 120.49%
YoY- 382.11%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 27,536 29,275 28,421 30,588 18,812 23,659 23,372 11.53%
PBT 412 920 629 528 -2,624 770 66 238.65%
Tax 8 7 6 8 8 7 6 21.12%
NP 420 927 636 536 -2,616 777 73 220.74%
-
NP to SH 420 927 636 536 -2,616 777 73 220.74%
-
Tax Rate -1.94% -0.76% -0.95% -1.52% - -0.91% -9.09% -
Total Cost 27,116 28,348 27,785 30,052 21,428 22,882 23,298 10.63%
-
Net Worth 42,524 36,693 34,690 35,733 36,437 36,107 42,899 -0.58%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 289 - - - - -
Div Payout % - - 45.45% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 42,524 36,693 34,690 35,733 36,437 36,107 42,899 -0.58%
NOSH 52,499 45,300 43,363 44,666 46,714 45,705 54,999 -3.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.53% 3.17% 2.24% 1.75% -13.91% 3.28% 0.31% -
ROE 0.99% 2.53% 1.83% 1.50% -7.18% 2.15% 0.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 52.45 64.62 65.54 68.48 40.27 51.76 42.49 15.05%
EPS 0.80 2.00 1.47 1.20 -5.60 1.70 0.13 235.44%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.80 0.80 0.78 0.79 0.78 2.54%
Adjusted Per Share Value based on latest NOSH - 46,100
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.73 11.41 11.07 11.92 7.33 9.22 9.11 11.51%
EPS 0.16 0.36 0.25 0.21 -1.02 0.30 0.03 204.94%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.143 0.1352 0.1392 0.142 0.1407 0.1671 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.38 0.32 0.36 0.38 0.34 0.27 0.29 -
P/RPS 0.72 0.50 0.55 0.55 0.84 0.52 0.68 3.88%
P/EPS 47.50 15.64 24.55 31.67 -6.07 15.88 217.50 -63.70%
EY 2.11 6.39 4.07 3.16 -16.47 6.30 0.46 175.81%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.45 0.48 0.44 0.34 0.37 17.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 03/03/08 28/11/07 29/08/07 28/05/07 13/02/07 17/11/06 -
Price 0.26 0.35 0.31 0.32 0.31 0.33 0.31 -
P/RPS 0.50 0.54 0.47 0.47 0.77 0.64 0.73 -22.28%
P/EPS 32.50 17.10 21.14 26.67 -5.54 19.41 232.50 -73.03%
EY 3.08 5.85 4.73 3.75 -18.06 5.15 0.43 271.13%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.39 0.40 0.40 0.42 0.40 -13.81%

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