[CNASIA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 65.46%
YoY- 53.46%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,413 19,529 21,638 18,414 19,982 19,729 19,307 -6.64%
PBT -3,038 -1,494 -520 -726 -2,097 -2,835 -2,034 30.63%
Tax 0 0 0 0 -5 -5 -5 -
NP -3,038 -1,494 -520 -726 -2,102 -2,840 -2,039 30.41%
-
NP to SH -3,038 -1,494 -520 -726 -2,102 -2,840 -2,039 30.41%
-
Tax Rate - - - - - - - -
Total Cost 20,451 21,023 22,158 19,140 22,084 22,569 21,346 -2.81%
-
Net Worth 23,598 24,052 26,321 27,396 26,775 25,413 26,775 -8.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,598 24,052 26,321 27,396 26,775 25,413 26,775 -8.06%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -17.45% -7.65% -2.40% -3.94% -10.52% -14.40% -10.56% -
ROE -12.87% -6.21% -1.98% -2.65% -7.85% -11.17% -7.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.37 43.03 47.68 41.00 44.03 43.47 42.54 -6.64%
EPS -6.69 -3.29 -1.15 -1.62 -4.63 -6.26 -4.49 30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.58 0.61 0.59 0.56 0.59 -8.06%
Adjusted Per Share Value based on latest NOSH - 44,913
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.78 7.61 8.43 7.17 7.79 7.69 7.52 -6.66%
EPS -1.18 -0.58 -0.20 -0.28 -0.82 -1.11 -0.79 30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0919 0.0937 0.1026 0.1067 0.1043 0.099 0.1043 -8.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.09 1.49 0.75 0.71 0.70 0.695 0.75 -
P/RPS 2.84 3.46 1.57 1.73 1.59 1.60 1.76 37.53%
P/EPS -16.28 -45.26 -65.45 -43.92 -15.11 -11.11 -16.69 -1.64%
EY -6.14 -2.21 -1.53 -2.28 -6.62 -9.00 -5.99 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.81 1.29 1.16 1.19 1.24 1.27 39.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 27/05/14 26/02/14 27/11/13 22/08/13 22/05/13 -
Price 0.945 1.29 1.26 0.71 0.75 0.715 0.85 -
P/RPS 2.46 3.00 2.64 1.73 1.70 1.64 2.00 14.78%
P/EPS -14.12 -39.19 -109.96 -43.92 -16.19 -11.43 -18.92 -17.70%
EY -7.08 -2.55 -0.91 -2.28 -6.18 -8.75 -5.29 21.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.43 2.17 1.16 1.27 1.28 1.44 16.88%

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