[CNASIA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.18%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,635 31,456 29,275 27,446 30,281 24,435 23,659 10.92%
PBT 1,122 1,679 920 1,192 1,133 779 770 28.55%
Tax 7 7 7 7 7 7 7 0.00%
NP 1,129 1,686 927 1,199 1,140 786 777 28.31%
-
NP to SH 1,129 1,686 927 1,199 1,140 786 777 28.31%
-
Tax Rate -0.62% -0.42% -0.76% -0.59% -0.62% -0.90% -0.91% -
Total Cost 26,506 29,770 28,348 26,247 29,141 23,649 22,882 10.30%
-
Net Worth 37,412 42,524 36,693 33,440 36,880 36,437 35,648 3.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 37,412 42,524 36,693 33,440 36,880 36,437 35,648 3.27%
NOSH 45,624 52,499 45,300 41,800 46,100 46,714 45,124 0.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.09% 5.36% 3.17% 4.37% 3.76% 3.22% 3.28% -
ROE 3.02% 3.96% 2.53% 3.59% 3.09% 2.16% 2.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.57 59.92 64.62 65.66 65.69 52.31 52.43 10.10%
EPS 2.47 3.21 2.05 2.87 2.47 1.68 1.72 27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.80 0.80 0.78 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 41,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.77 12.26 11.41 10.69 11.80 9.52 9.22 10.92%
EPS 0.44 0.66 0.36 0.47 0.44 0.31 0.30 29.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1657 0.143 0.1303 0.1437 0.142 0.1389 3.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.38 0.32 0.36 0.38 0.34 0.27 -
P/RPS 0.43 0.63 0.50 0.55 0.58 0.65 0.51 -10.76%
P/EPS 10.51 11.83 15.64 12.55 15.37 20.21 15.68 -23.42%
EY 9.52 8.45 6.39 7.97 6.51 4.95 6.38 30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.40 0.45 0.48 0.44 0.34 -3.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 03/03/08 28/11/07 29/08/07 28/05/07 13/02/07 -
Price 0.17 0.26 0.35 0.31 0.32 0.31 0.33 -
P/RPS 0.28 0.43 0.54 0.47 0.49 0.59 0.63 -41.79%
P/EPS 6.87 8.10 17.10 10.81 12.94 18.42 19.17 -49.57%
EY 14.56 12.35 5.85 9.25 7.73 5.43 5.22 98.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.32 0.43 0.39 0.40 0.40 0.42 -37.03%

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