[CNASIA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.3%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 9,930 9,516 11,657 10,242 10,474 11,140 14,718 -23.13%
PBT -6,452 -7,108 -3,318 -3,392 -2,668 -2,796 -4,186 33.53%
Tax -232 -240 120 182 -68 -68 -883 -59.07%
NP -6,684 -7,348 -3,198 -3,209 -2,736 -2,864 -5,069 20.30%
-
NP to SH -6,684 -7,348 -3,198 -3,209 -2,736 -2,864 -5,069 20.30%
-
Tax Rate - - - - - - - -
Total Cost 16,614 16,864 14,855 13,451 13,210 14,004 19,787 -11.02%
-
Net Worth 51,412 53,359 55,116 50,273 45,261 39,175 39,836 18.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 51,412 53,359 55,116 50,273 45,261 39,175 39,836 18.59%
NOSH 184,119 178,719 170,971 165,330 151,009 54,912 54,912 124.51%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -67.31% -77.22% -27.43% -31.33% -26.12% -25.71% -34.44% -
ROE -13.00% -13.77% -5.80% -6.38% -6.04% -7.31% -12.72% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.79 6.42 9.94 10.19 14.58 20.76 28.08 -65.19%
EPS -3.90 -4.96 -2.73 -3.19 -3.80 -5.32 -9.67 -45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.36 0.47 0.50 0.63 0.73 0.76 -46.28%
Adjusted Per Share Value based on latest NOSH - 165,330
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.87 3.71 4.54 3.99 4.08 4.34 5.73 -23.07%
EPS -2.60 -2.86 -1.25 -1.25 -1.07 -1.12 -1.98 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2079 0.2147 0.1959 0.1764 0.1526 0.1552 18.59%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.345 0.385 0.475 0.60 0.50 1.50 2.19 -
P/RPS 5.95 6.00 4.78 5.89 3.43 7.23 7.80 -16.55%
P/EPS -8.85 -7.77 -17.42 -18.80 -13.13 -28.11 -22.65 -46.64%
EY -11.31 -12.88 -5.74 -5.32 -7.62 -3.56 -4.42 87.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 1.01 1.20 0.79 2.05 2.88 -45.86%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 20/05/22 23/02/22 03/11/21 21/09/21 17/05/21 24/02/21 -
Price 0.28 0.37 0.39 0.47 0.915 1.37 1.57 -
P/RPS 4.83 5.76 3.92 4.61 6.28 6.60 5.59 -9.30%
P/EPS -7.18 -7.46 -14.30 -14.72 -24.03 -25.67 -16.23 -42.02%
EY -13.93 -13.40 -6.99 -6.79 -4.16 -3.90 -6.16 72.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.83 0.94 1.45 1.88 2.07 -41.42%

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