[CNASIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.42%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,168 14,956 10,376 20,392 18,714 16,282 14,716 15.06%
PBT -2,305 -5,884 -6,080 -1,481 -1,582 -3,324 -4,164 -32.55%
Tax 0 0 0 0 0 0 0 -
NP -2,305 -5,884 -6,080 -1,481 -1,582 -3,324 -4,164 -32.55%
-
NP to SH -2,305 -5,884 -6,080 -1,481 -1,582 -3,324 -4,156 -32.47%
-
Tax Rate - - - - - - - -
Total Cost 20,473 20,840 16,456 21,873 20,297 19,606 18,880 5.54%
-
Net Worth 26,775 25,413 26,775 28,590 28,186 27,334 28,007 -2.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 26,775 25,413 26,775 28,590 28,186 27,334 28,007 -2.95%
NOSH 45,382 45,382 45,382 45,382 45,461 44,810 45,382 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -12.69% -39.34% -58.60% -7.26% -8.46% -20.42% -28.30% -
ROE -8.61% -23.15% -22.71% -5.18% -5.62% -12.16% -14.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.03 32.96 22.86 44.93 41.17 36.33 32.58 14.70%
EPS -5.07 -13.00 -13.20 -3.30 -3.47 -7.40 -9.20 -32.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.59 0.63 0.62 0.61 0.62 -3.24%
Adjusted Per Share Value based on latest NOSH - 45,382
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.08 5.83 4.04 7.95 7.29 6.34 5.73 15.13%
EPS -0.90 -2.29 -2.37 -0.58 -0.62 -1.30 -1.62 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.099 0.1043 0.1114 0.1098 0.1065 0.1091 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.70 0.695 0.75 0.71 0.69 0.70 0.70 -
P/RPS 1.75 2.11 3.28 1.58 1.68 1.93 2.15 -12.81%
P/EPS -13.78 -5.36 -5.60 -21.76 -19.82 -9.44 -7.61 48.50%
EY -7.26 -18.66 -17.86 -4.60 -5.05 -10.60 -13.14 -32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.27 1.13 1.11 1.15 1.13 3.50%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 22/08/13 22/05/13 26/02/13 09/11/12 02/08/12 21/05/12 -
Price 0.75 0.715 0.85 0.70 0.70 0.70 0.70 -
P/RPS 1.87 2.17 3.72 1.56 1.70 1.93 2.15 -8.87%
P/EPS -14.76 -5.51 -6.34 -21.45 -20.11 -9.44 -7.61 55.46%
EY -6.77 -18.13 -15.76 -4.66 -4.97 -10.60 -13.14 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 1.44 1.11 1.13 1.15 1.13 8.09%

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