[CNASIA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 4.89%
YoY- 531.37%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 20,075 19,770 19,343 17,852 18,700 17,771 15,426 19.14%
PBT 1,981 25,435 25,674 24,183 23,104 -782 -2,830 -
Tax -159 -2,183 -2,016 -1,057 -1,057 0 0 -
NP 1,822 23,252 23,658 23,126 22,047 -782 -2,830 -
-
NP to SH 1,822 23,252 23,658 23,126 22,047 -782 -2,830 -
-
Tax Rate 8.03% 8.58% 7.85% 4.37% 4.57% - - -
Total Cost 18,253 -3,482 -4,315 -5,274 -3,347 18,553 18,256 -0.01%
-
Net Worth 40,389 40,843 40,843 39,936 39,482 0 16,403 82.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,389 40,843 40,843 39,936 39,482 0 16,403 82.04%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.08% 117.61% 122.31% 129.54% 117.90% -4.40% -18.35% -
ROE 4.51% 56.93% 57.92% 57.91% 55.84% 0.00% -17.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.24 43.56 42.62 39.34 41.21 39.16 34.80 17.30%
EPS 4.01 51.24 52.13 50.96 48.58 -1.72 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.90 0.88 0.87 0.00 0.37 79.23%
Adjusted Per Share Value based on latest NOSH - 45,382
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.82 7.70 7.54 6.96 7.29 6.92 6.01 19.12%
EPS 0.71 9.06 9.22 9.01 8.59 -0.30 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.1591 0.1591 0.1556 0.1538 0.00 0.0639 82.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.495 0.515 0.40 0.43 0.325 0.35 0.22 -
P/RPS 1.12 1.18 0.94 1.09 0.79 0.89 0.63 46.59%
P/EPS 12.33 1.01 0.77 0.84 0.67 -20.31 -3.45 -
EY 8.11 99.49 130.33 118.51 149.48 -4.92 -29.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.44 0.49 0.37 0.00 0.59 -3.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 21/08/17 05/05/17 22/02/17 16/11/16 27/07/16 -
Price 0.525 0.50 0.46 0.445 0.40 0.245 0.275 -
P/RPS 1.19 1.15 1.08 1.13 0.97 0.63 0.79 31.30%
P/EPS 13.08 0.98 0.88 0.87 0.82 -14.22 -4.31 -
EY 7.65 102.47 113.33 114.51 121.45 -7.03 -23.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.51 0.51 0.46 0.00 0.74 -13.98%

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