[CNASIA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 107.62%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 23,659 21,683 21,705 21,332 21,385 22,630 23,208 0.32%
PBT 770 426 321 342 -4,273 -1,755 -4,011 -
Tax 7 7 7 11 -362 1,755 4,011 -65.28%
NP 777 433 328 353 -4,635 0 0 -
-
NP to SH 777 433 328 353 -4,635 -1,756 -4,011 -
-
Tax Rate -0.91% -1.64% -2.18% -3.22% - - - -
Total Cost 22,882 21,250 21,377 20,979 26,020 22,630 23,208 -0.23%
-
Net Worth 36,107 33,773 36,079 33,976 35,478 40,241 41,916 -2.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 36,107 33,773 36,079 33,976 35,478 40,241 41,916 -2.45%
NOSH 45,705 43,300 46,857 44,124 45,484 36,583 36,135 3.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.28% 2.00% 1.51% 1.65% -21.67% 0.00% 0.00% -
ROE 2.15% 1.28% 0.91% 1.04% -13.06% -4.36% -9.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.76 50.08 46.32 48.34 47.02 61.86 64.23 -3.53%
EPS 1.70 1.00 0.70 0.80 -10.20 -4.80 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.77 0.77 0.78 1.10 1.16 -6.19%
Adjusted Per Share Value based on latest NOSH - 45,124
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.22 8.45 8.46 8.31 8.33 8.82 9.04 0.32%
EPS 0.30 0.17 0.13 0.14 -1.81 -0.68 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1316 0.1406 0.1324 0.1382 0.1568 0.1633 -2.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.28 0.54 1.04 0.41 0.84 0.70 -
P/RPS 0.52 0.56 1.17 2.15 0.87 1.36 1.09 -11.59%
P/EPS 15.88 28.00 77.14 130.00 -4.02 -17.50 -6.31 -
EY 6.30 3.57 1.30 0.77 -24.85 -5.71 -15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.70 1.35 0.53 0.76 0.60 -9.02%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 27/02/06 23/02/05 25/02/04 26/02/03 21/02/02 28/02/01 -
Price 0.33 0.35 0.49 0.98 0.50 0.90 0.75 -
P/RPS 0.64 0.70 1.06 2.03 1.06 1.45 1.17 -9.56%
P/EPS 19.41 35.00 70.00 122.50 -4.91 -18.75 -6.76 -
EY 5.15 2.86 1.43 0.82 -20.38 -5.33 -14.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.64 1.27 0.64 0.82 0.65 -7.01%

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