[CNASIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 29.86%
YoY- -91.74%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 15,711 10,277 4,698 20,075 15,754 10,109 4,489 130.34%
PBT 1,394 1,135 563 1,981 1,529 1,204 580 79.33%
Tax -188 -80 -50 -159 -126 41 0 -
NP 1,206 1,055 513 1,822 1,403 1,245 580 62.83%
-
NP to SH 1,206 1,055 513 1,822 1,403 1,245 580 62.83%
-
Tax Rate 13.49% 7.05% 8.88% 8.03% 8.24% -3.41% 0.00% -
Total Cost 14,505 9,222 4,185 18,253 14,351 8,864 3,909 139.49%
-
Net Worth 41,751 41,297 40,843 40,389 40,843 40,843 39,936 3.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 41,751 41,297 40,843 40,389 40,843 40,843 39,936 3.00%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.68% 10.27% 10.92% 9.08% 8.91% 12.32% 12.92% -
ROE 2.89% 2.55% 1.26% 4.51% 3.44% 3.05% 1.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.62 22.65 10.35 44.24 34.71 22.28 9.89 130.36%
EPS 2.66 2.32 1.10 4.01 3.09 2.70 1.30 61.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.89 0.90 0.90 0.88 3.00%
Adjusted Per Share Value based on latest NOSH - 45,382
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.12 4.00 1.83 7.82 6.14 3.94 1.75 130.22%
EPS 0.47 0.41 0.20 0.71 0.55 0.49 0.23 60.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1609 0.1591 0.1574 0.1591 0.1591 0.1556 3.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.465 0.50 0.51 0.495 0.515 0.40 0.43 -
P/RPS 1.34 2.21 4.93 1.12 1.48 1.80 4.35 -54.35%
P/EPS 17.50 21.51 45.12 12.33 16.66 14.58 33.65 -35.30%
EY 5.71 4.65 2.22 8.11 6.00 6.86 2.97 54.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.57 0.56 0.57 0.44 0.49 2.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 18/07/18 15/05/18 27/02/18 29/11/17 21/08/17 05/05/17 -
Price 0.49 0.49 0.505 0.525 0.50 0.46 0.445 -
P/RPS 1.42 2.16 4.88 1.19 1.44 2.07 4.50 -53.61%
P/EPS 18.44 21.08 44.67 13.08 16.17 16.77 34.82 -34.51%
EY 5.42 4.74 2.24 7.65 6.18 5.96 2.87 52.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.56 0.59 0.56 0.51 0.51 2.59%

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