[CNASIA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.2%
YoY- -228.39%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 10,656 14,624 14,517 15,156 16,024 21,797 20,458 -35.28%
PBT -6,100 -3,978 -4,333 -4,566 -4,816 93 -530 410.52%
Tax 8 7 6 8 8 7 6 21.16%
NP -6,092 -3,971 -4,326 -4,558 -4,808 100 -524 413.96%
-
NP to SH -6,092 -4,024 -4,326 -4,558 -4,808 100 -524 413.96%
-
Tax Rate - - - - - -7.53% - -
Total Cost 16,748 18,595 18,843 19,714 20,832 21,697 20,982 -13.96%
-
Net Worth 31,355 33,005 33,802 35,096 36,984 40,999 35,370 -7.72%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 31,355 33,005 33,802 35,096 36,984 40,999 35,370 -7.72%
NOSH 44,794 45,213 45,069 45,580 46,230 49,999 43,666 1.71%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -57.17% -27.15% -29.80% -30.07% -30.00% 0.46% -2.56% -
ROE -19.43% -12.19% -12.80% -12.99% -13.00% 0.24% -1.48% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.79 32.34 32.21 33.25 34.66 43.59 46.85 -36.37%
EPS -13.60 -8.90 -9.60 -10.00 -10.40 0.20 -1.20 405.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.75 0.77 0.80 0.82 0.81 -9.27%
Adjusted Per Share Value based on latest NOSH - 44,874
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.15 5.70 5.66 5.91 6.24 8.49 7.97 -35.30%
EPS -2.37 -1.57 -1.69 -1.78 -1.87 0.04 -0.20 420.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1286 0.1317 0.1367 0.1441 0.1597 0.1378 -7.70%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.80 0.61 0.50 0.53 0.51 0.50 0.41 -
P/RPS 3.36 1.89 1.55 1.59 1.47 1.15 0.88 144.48%
P/EPS -5.88 -6.85 -5.21 -5.30 -4.90 250.00 -34.17 -69.09%
EY -17.00 -14.59 -19.20 -18.87 -20.39 0.40 -2.93 223.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.84 0.67 0.69 0.64 0.61 0.51 71.04%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 22/02/11 09/11/10 09/08/10 31/05/10 23/02/10 12/11/09 -
Price 0.76 0.78 0.59 0.45 0.55 0.52 0.60 -
P/RPS 3.19 2.41 1.83 1.35 1.59 1.19 1.28 83.91%
P/EPS -5.59 -8.76 -6.15 -4.50 -5.29 260.00 -50.00 -76.82%
EY -17.89 -11.41 -16.27 -22.22 -18.91 0.38 -2.00 331.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 0.79 0.58 0.69 0.63 0.74 29.48%

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