[CNASIA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -671.84%
YoY- -1038.1%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,797 20,458 19,560 16,268 28,681 27,701 27,308 -13.91%
PBT 93 -530 -1,396 -3,948 683 686 932 -78.39%
Tax 7 6 8 8 6 5 8 -8.49%
NP 100 -524 -1,388 -3,940 689 692 940 -77.45%
-
NP to SH 100 -524 -1,388 -3,940 689 692 940 -77.45%
-
Tax Rate -7.53% - - - -0.88% -0.73% -0.86% -
Total Cost 21,697 20,982 20,948 20,208 27,992 27,009 26,368 -12.15%
-
Net Worth 40,999 35,370 37,013 35,818 37,665 38,689 38,539 4.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 40,999 35,370 37,013 35,818 37,665 38,689 38,539 4.19%
NOSH 49,999 43,666 46,266 44,772 45,933 47,181 47,000 4.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.46% -2.56% -7.10% -24.22% 2.40% 2.50% 3.44% -
ROE 0.24% -1.48% -3.75% -11.00% 1.83% 1.79% 2.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.59 46.85 42.28 36.33 62.44 58.71 58.10 -17.38%
EPS 0.20 -1.20 -3.00 -8.80 1.50 1.47 2.00 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.80 0.80 0.82 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 44,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.49 7.97 7.62 6.34 11.17 10.79 10.64 -13.93%
EPS 0.04 -0.20 -0.54 -1.54 0.27 0.27 0.37 -77.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1597 0.1378 0.1442 0.1396 0.1468 0.1507 0.1502 4.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.41 0.30 0.38 0.18 0.30 0.26 -
P/RPS 1.15 0.88 0.71 1.05 0.29 0.51 0.45 86.60%
P/EPS 250.00 -34.17 -10.00 -4.32 12.00 20.45 13.00 613.93%
EY 0.40 -2.93 -10.00 -23.16 8.33 4.89 7.69 -85.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.38 0.48 0.22 0.37 0.32 53.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 12/11/09 28/07/09 27/05/09 02/03/09 19/11/08 26/08/08 -
Price 0.52 0.60 0.34 0.17 0.28 0.27 0.17 -
P/RPS 1.19 1.28 0.80 0.47 0.45 0.46 0.29 155.65%
P/EPS 260.00 -50.00 -11.33 -1.93 18.67 18.41 8.50 871.99%
EY 0.38 -2.00 -8.82 -51.76 5.36 5.43 11.76 -89.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.43 0.21 0.34 0.33 0.21 107.59%

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