[CNASIA] QoQ TTM 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- -9.94%
YoY- 60.99%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,982 19,729 19,307 20,392 18,229 16,803 14,574 23.39%
PBT -2,097 -2,835 -2,034 -1,555 -1,421 -2,697 -3,522 -29.20%
Tax -5 -5 -5 -5 2 3 5 -
NP -2,102 -2,840 -2,039 -1,560 -1,419 -2,694 -3,517 -29.02%
-
NP to SH -2,102 -2,840 -2,039 -1,560 -1,419 -2,694 -3,517 -29.02%
-
Tax Rate - - - - - - - -
Total Cost 22,084 22,569 21,346 21,952 19,648 19,497 18,091 14.20%
-
Net Worth 26,775 25,413 26,775 26,909 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 26,909 29,512 26,970 28,007 -2.95%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
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 -10.52% -14.40% -10.56% -7.65% -7.78% -16.03% -24.13% -
ROE -7.85% -11.17% -7.62% -5.80% -4.81% -9.99% -12.56% -
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 44.03 43.47 42.54 47.74 38.30 38.00 32.26 23.01%
EPS -4.63 -6.26 -4.49 -3.65 -2.98 -6.09 -7.79 -29.28%
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 7.79 7.69 7.52 7.95 7.10 6.55 5.68 23.41%
EPS -0.82 -1.11 -0.79 -0.61 -0.55 -1.05 -1.37 -28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.099 0.1043 0.1048 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 1.59 1.60 1.76 1.49 1.80 1.84 2.17 -18.70%
P/EPS -15.11 -11.11 -16.69 -19.44 -23.15 -11.49 -8.99 41.31%
EY -6.62 -9.00 -5.99 -5.14 -4.32 -8.70 -11.12 -29.20%
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 1.70 1.64 2.00 1.47 1.83 1.84 2.17 -15.00%
P/EPS -16.19 -11.43 -18.92 -19.17 -23.48 -11.49 -8.99 47.96%
EY -6.18 -8.75 -5.29 -5.22 -4.26 -8.70 -11.12 -32.37%
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