[CNASIA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.45%
YoY- -128.99%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,818 4,788 6,148 4,884 2,594 6,356 5,895 -0.87%
PBT -1,314 1,003 1,213 -1,422 -1,520 -294 475 -
Tax 0 0 0 0 0 -5 0 -
NP -1,314 1,003 1,213 -1,422 -1,520 -299 475 -
-
NP to SH -1,314 1,003 1,213 -1,422 -1,520 -299 475 -
-
Tax Rate - 0.00% 0.00% - - - 0.00% -
Total Cost 7,132 3,785 4,935 6,306 4,114 6,655 5,420 20.10%
-
Net Worth 26,321 27,396 26,775 25,413 26,775 28,590 29,512 -7.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 26,321 27,396 26,775 25,413 26,775 28,590 29,512 -7.35%
NOSH 45,382 44,913 45,382 45,382 45,382 45,382 47,600 -3.13%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -22.59% 20.95% 19.73% -29.12% -58.60% -4.70% 8.06% -
ROE -4.99% 3.66% 4.53% -5.60% -5.68% -1.05% 1.61% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.82 10.66 13.55 10.76 5.72 14.01 12.38 2.35%
EPS -2.90 2.20 2.70 -3.10 -3.30 -0.70 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.61 0.59 0.56 0.59 0.63 0.62 -4.35%
Adjusted Per Share Value based on latest NOSH - 45,382
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.27 1.87 2.40 1.90 1.01 2.48 2.30 -0.87%
EPS -0.51 0.39 0.47 -0.55 -0.59 -0.12 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.1067 0.1043 0.099 0.1043 0.1114 0.115 -7.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.75 0.71 0.70 0.695 0.75 0.71 0.69 -
P/RPS 5.85 6.66 5.17 6.46 13.12 5.07 5.57 3.32%
P/EPS -25.90 31.79 26.19 -22.18 -22.39 -107.76 69.15 -
EY -3.86 3.15 3.82 -4.51 -4.47 -0.93 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.16 1.19 1.24 1.27 1.13 1.11 10.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 27/11/13 22/08/13 22/05/13 26/02/13 09/11/12 -
Price 1.26 0.71 0.75 0.715 0.85 0.70 0.70 -
P/RPS 9.83 6.66 5.54 6.64 14.87 5.00 5.65 44.70%
P/EPS -43.52 31.79 28.06 -22.82 -25.38 -106.25 70.15 -
EY -2.30 3.15 3.56 -4.38 -3.94 -0.94 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.16 1.27 1.28 1.44 1.11 1.13 54.55%

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