[CNASIA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 21.27%
YoY- -484.3%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 13,369 14,308 22,268 15,593 16,833 17,186 23,272 -30.87%
PBT -7,072 -7,640 -5,688 -4,242 -5,388 -7,420 -5,256 21.85%
Tax 0 0 0 0 0 0 0 -
NP -7,072 -7,640 -5,688 -4,242 -5,388 -7,420 -5,256 21.85%
-
NP to SH -7,072 -7,640 -5,688 -4,242 -5,388 -7,420 -5,256 21.85%
-
Tax Rate - - - - - - - -
Total Cost 20,441 21,948 27,956 19,835 22,221 24,606 28,528 -19.91%
-
Net Worth 18,152 19,514 22,237 23,598 23,598 24,052 26,321 -21.92%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 18,152 19,514 22,237 23,598 23,598 24,052 26,321 -21.92%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -52.90% -53.40% -25.54% -27.20% -32.01% -43.17% -22.59% -
ROE -38.96% -39.15% -25.58% -17.98% -22.83% -30.85% -19.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.46 31.53 49.07 34.36 37.09 37.87 51.28 -30.86%
EPS -15.60 -16.80 -12.40 -9.30 -11.87 -16.40 -11.60 21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.43 0.49 0.52 0.52 0.53 0.58 -21.92%
Adjusted Per Share Value based on latest NOSH - 45,382
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.21 5.57 8.68 6.08 6.56 6.70 9.07 -30.87%
EPS -2.76 -2.98 -2.22 -1.65 -2.10 -2.89 -2.05 21.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.076 0.0866 0.0919 0.0919 0.0937 0.1026 -21.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.315 0.375 0.50 0.53 1.09 1.49 0.75 -
P/RPS 1.07 1.19 1.02 1.54 2.94 3.93 1.46 -18.69%
P/EPS -2.02 -2.23 -3.99 -5.67 -9.18 -9.11 -6.48 -53.99%
EY -49.47 -44.89 -25.07 -17.64 -10.89 -10.97 -15.44 117.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 1.02 1.02 2.10 2.81 1.29 -27.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 17/02/15 19/11/14 20/08/14 27/05/14 -
Price 0.28 0.34 0.47 0.58 0.945 1.29 1.26 -
P/RPS 0.95 1.08 0.96 1.69 2.55 3.41 2.46 -46.93%
P/EPS -1.80 -2.02 -3.75 -6.20 -7.96 -7.89 -10.88 -69.83%
EY -55.65 -49.51 -26.67 -16.12 -12.56 -12.67 -9.19 231.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.96 1.12 1.82 2.43 2.17 -52.93%

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