[CNASIA] QoQ 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- -162.95%
YoY- -28.88%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,148 4,884 2,594 6,356 5,895 4,462 3,679 40.77%
PBT 1,213 -1,422 -1,520 -294 475 -621 -1,041 -
Tax 0 0 0 -5 0 0 0 -
NP 1,213 -1,422 -1,520 -299 475 -621 -1,041 -
-
NP to SH 1,213 -1,422 -1,520 -299 475 -621 -1,041 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 4,935 6,306 4,114 6,655 5,420 5,083 4,720 3.01%
-
Net Worth 26,775 25,413 26,775 28,590 29,512 26,970 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 29,512 26,970 28,007 -2.95%
NOSH 45,382 45,382 45,382 45,382 47,600 44,214 45,173 0.30%
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 19.73% -29.12% -58.60% -4.70% 8.06% -13.92% -28.30% -
ROE 4.53% -5.60% -5.68% -1.05% 1.61% -2.30% -3.72% -
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 13.55 10.76 5.72 14.01 12.38 10.09 8.14 40.41%
EPS 2.70 -3.10 -3.30 -0.70 1.00 -1.40 -2.30 -
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 2.40 1.90 1.01 2.48 2.30 1.74 1.43 41.18%
EPS 0.47 -0.55 -0.59 -0.12 0.19 -0.24 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.099 0.1043 0.1114 0.115 0.1051 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 5.17 6.46 13.12 5.07 5.57 6.94 8.60 -28.74%
P/EPS 26.19 -22.18 -22.39 -107.76 69.15 -49.84 -30.38 -
EY 3.82 -4.51 -4.47 -0.93 1.45 -2.01 -3.29 -
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 5.54 6.64 14.87 5.00 5.65 6.94 8.60 -25.39%
P/EPS 28.06 -22.82 -25.38 -106.25 70.15 -49.84 -30.38 -
EY 3.56 -4.38 -3.94 -0.94 1.43 -2.01 -3.29 -
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