[CNASIA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 62.15%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,559 9,366 4,897 2,664 14,624 10,888 7,578 47.22%
PBT -4,006 -3,772 -2,971 -1,525 -3,978 -3,250 -2,283 45.33%
Tax 7 5 4 2 7 5 4 45.07%
NP -3,999 -3,767 -2,967 -1,523 -3,971 -3,245 -2,279 45.33%
-
NP to SH -3,999 -3,767 -2,967 -1,523 -4,024 -3,245 -2,279 45.33%
-
Tax Rate - - - - - - - -
Total Cost 17,558 13,133 7,864 4,187 18,595 14,133 9,857 46.79%
-
Net Worth 29,962 29,500 30,582 31,355 33,005 33,802 35,096 -9.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 29,962 29,500 30,582 31,355 33,005 33,802 35,096 -9.98%
NOSH 45,397 45,385 45,646 44,794 45,213 45,069 45,580 -0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -29.49% -40.22% -60.59% -57.17% -27.15% -29.80% -30.07% -
ROE -13.35% -12.77% -9.70% -4.86% -12.19% -9.60% -6.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.87 20.64 10.73 5.95 32.34 24.16 16.63 47.60%
EPS -8.80 -8.30 -6.50 -3.40 -8.90 -7.20 -5.00 45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.67 0.70 0.73 0.75 0.77 -9.74%
Adjusted Per Share Value based on latest NOSH - 44,794
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.28 3.65 1.91 1.04 5.70 4.24 2.95 47.25%
EPS -1.56 -1.47 -1.16 -0.59 -1.57 -1.26 -0.89 45.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.1149 0.1192 0.1222 0.1286 0.1317 0.1367 -9.98%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.69 0.76 0.80 0.80 0.61 0.50 0.53 -
P/RPS 2.31 3.68 7.46 13.45 1.89 2.07 3.19 -19.31%
P/EPS -7.83 -9.16 -12.31 -23.53 -6.85 -6.94 -10.60 -18.23%
EY -12.77 -10.92 -8.13 -4.25 -14.59 -14.40 -9.43 22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.17 1.19 1.14 0.84 0.67 0.69 32.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 16/08/11 23/05/11 22/02/11 09/11/10 09/08/10 -
Price 0.75 0.72 0.73 0.76 0.78 0.59 0.45 -
P/RPS 2.51 3.49 6.80 12.78 2.41 2.44 2.71 -4.96%
P/EPS -8.51 -8.67 -11.23 -22.35 -8.76 -8.19 -9.00 -3.65%
EY -11.75 -11.53 -8.90 -4.47 -11.41 -12.20 -11.11 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.09 1.09 1.07 0.79 0.58 56.71%

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