[CNASIA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 176.49%
YoY- 159.38%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,884 2,594 6,356 5,895 4,462 3,679 4,193 10.71%
PBT -1,422 -1,520 -294 475 -621 -1,041 -234 233.37%
Tax 0 0 -5 0 0 0 2 -
NP -1,422 -1,520 -299 475 -621 -1,041 -232 235.29%
-
NP to SH -1,422 -1,520 -299 475 -621 -1,041 -232 235.29%
-
Tax Rate - - - 0.00% - - - -
Total Cost 6,306 4,114 6,655 5,420 5,083 4,720 4,425 26.66%
-
Net Worth 25,413 26,775 28,590 29,512 26,970 28,007 29,333 -9.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 25,413 26,775 28,590 29,512 26,970 28,007 29,333 -9.12%
NOSH 45,382 45,382 45,382 47,600 44,214 45,173 44,444 1.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -29.12% -58.60% -4.70% 8.06% -13.92% -28.30% -5.53% -
ROE -5.60% -5.68% -1.05% 1.61% -2.30% -3.72% -0.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.76 5.72 14.01 12.38 10.09 8.14 9.43 9.20%
EPS -3.10 -3.30 -0.70 1.00 -1.40 -2.30 -0.50 237.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.63 0.62 0.61 0.62 0.66 -10.38%
Adjusted Per Share Value based on latest NOSH - 47,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.90 1.01 2.48 2.30 1.74 1.43 1.63 10.76%
EPS -0.55 -0.59 -0.12 0.19 -0.24 -0.41 -0.09 234.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.1043 0.1114 0.115 0.1051 0.1091 0.1143 -9.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.695 0.75 0.71 0.69 0.70 0.70 0.69 -
P/RPS 6.46 13.12 5.07 5.57 6.94 8.60 7.31 -7.91%
P/EPS -22.18 -22.39 -107.76 69.15 -49.84 -30.38 -132.18 -69.61%
EY -4.51 -4.47 -0.93 1.45 -2.01 -3.29 -0.76 228.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.27 1.13 1.11 1.15 1.13 1.05 11.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 09/11/12 02/08/12 21/05/12 23/02/12 -
Price 0.715 0.85 0.70 0.70 0.70 0.70 0.75 -
P/RPS 6.64 14.87 5.00 5.65 6.94 8.60 7.95 -11.32%
P/EPS -22.82 -25.38 -106.25 70.15 -49.84 -30.38 -143.68 -70.70%
EY -4.38 -3.94 -0.94 1.43 -2.01 -3.29 -0.70 239.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.44 1.11 1.13 1.15 1.13 1.14 8.03%

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