[CNASIA] QoQ Cumulative 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- -24.77%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,626 7,478 2,594 20,392 14,036 8,141 3,679 139.19%
PBT -1,729 -2,942 -1,520 -1,481 -1,187 -1,662 -1,041 40.20%
Tax 0 0 0 0 0 0 0 -
NP -1,729 -2,942 -1,520 -1,481 -1,187 -1,662 -1,041 40.20%
-
NP to SH -1,729 -2,942 -1,520 -1,481 -1,187 -1,662 -1,039 40.38%
-
Tax Rate - - - - - - - -
Total Cost 15,355 10,420 4,114 21,873 15,223 9,803 4,720 119.39%
-
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 -6.46% -11.58% -5.68% -5.18% -4.21% -6.08% -3.71% -
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 30.03 16.48 5.72 44.93 30.87 18.17 8.14 138.56%
EPS -3.80 -6.50 -3.30 -3.30 -2.60 -3.70 -2.30 39.71%
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 5.31 2.91 1.01 7.95 5.47 3.17 1.43 139.60%
EPS -0.67 -1.15 -0.59 -0.58 -0.46 -0.65 -0.40 40.99%
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 2.33 4.22 13.12 1.58 2.23 3.85 8.60 -58.09%
P/EPS -18.37 -10.72 -22.39 -21.76 -26.43 -18.87 -30.43 -28.54%
EY -5.44 -9.33 -4.47 -4.60 -3.78 -5.30 -3.29 39.78%
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 2.50 4.34 14.87 1.56 2.27 3.85 8.60 -56.08%
P/EPS -19.69 -11.03 -25.38 -21.45 -26.81 -18.87 -30.43 -25.16%
EY -5.08 -9.07 -3.94 -4.66 -3.73 -5.30 -3.29 33.55%
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