[CNASIA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 45.04%
YoY- 70.4%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,456 29,275 27,446 30,281 24,435 23,659 27,678 8.89%
PBT 1,679 920 1,192 1,133 779 770 809 62.63%
Tax 7 7 7 7 7 7 7 0.00%
NP 1,686 927 1,199 1,140 786 777 816 62.15%
-
NP to SH 1,686 927 1,199 1,140 786 777 816 62.15%
-
Tax Rate -0.42% -0.76% -0.59% -0.62% -0.90% -0.91% -0.87% -
Total Cost 29,770 28,348 26,247 29,141 23,649 22,882 26,862 7.08%
-
Net Worth 42,524 36,693 33,440 36,880 36,437 35,648 38,999 5.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 42,524 36,693 33,440 36,880 36,437 35,648 38,999 5.93%
NOSH 52,499 45,300 41,800 46,100 46,714 45,124 49,999 3.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.36% 3.17% 4.37% 3.76% 3.22% 3.28% 2.95% -
ROE 3.96% 2.53% 3.59% 3.09% 2.16% 2.18% 2.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.92 64.62 65.66 65.69 52.31 52.43 55.36 5.41%
EPS 3.21 2.05 2.87 2.47 1.68 1.72 1.63 57.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.80 0.80 0.78 0.79 0.78 2.54%
Adjusted Per Share Value based on latest NOSH - 46,100
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.26 11.41 10.69 11.80 9.52 9.22 10.78 8.94%
EPS 0.66 0.36 0.47 0.44 0.31 0.30 0.32 61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.143 0.1303 0.1437 0.142 0.1389 0.152 5.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.38 0.32 0.36 0.38 0.34 0.27 0.29 -
P/RPS 0.63 0.50 0.55 0.58 0.65 0.51 0.52 13.63%
P/EPS 11.83 15.64 12.55 15.37 20.21 15.68 17.77 -23.73%
EY 8.45 6.39 7.97 6.51 4.95 6.38 5.63 31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.45 0.48 0.44 0.34 0.37 17.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 03/03/08 28/11/07 29/08/07 28/05/07 13/02/07 17/11/06 -
Price 0.26 0.35 0.31 0.32 0.31 0.33 0.31 -
P/RPS 0.43 0.54 0.47 0.49 0.59 0.63 0.56 -16.13%
P/EPS 8.10 17.10 10.81 12.94 18.42 19.17 19.00 -43.32%
EY 12.35 5.85 9.25 7.73 5.43 5.22 5.26 76.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.39 0.40 0.40 0.42 0.40 -13.81%

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