[CNASIA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 64.77%
YoY- -247.66%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 16,282 9,794 15,156 19,560 27,308 30,588 17,344 -1.04%
PBT -3,324 -5,942 -4,566 -1,396 932 528 -198 59.94%
Tax 0 8 8 8 8 8 8 -
NP -3,324 -5,934 -4,558 -1,388 940 536 -190 61.05%
-
NP to SH -3,324 -5,934 -4,558 -1,388 940 536 -190 61.05%
-
Tax Rate - - - - -0.86% -1.52% - -
Total Cost 19,606 15,728 19,714 20,948 26,368 30,052 17,534 1.87%
-
Net Worth 27,334 30,582 35,096 37,013 38,539 35,733 36,574 -4.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 27,334 30,582 35,096 37,013 38,539 35,733 36,574 -4.73%
NOSH 44,810 45,646 45,580 46,266 47,000 44,666 47,499 -0.96%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -20.42% -60.59% -30.07% -7.10% 3.44% 1.75% -1.10% -
ROE -12.16% -19.40% -12.99% -3.75% 2.44% 1.50% -0.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.33 21.46 33.25 42.28 58.10 68.48 36.51 -0.08%
EPS -7.40 -13.00 -10.00 -3.00 2.00 1.20 -0.40 62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.67 0.77 0.80 0.82 0.80 0.77 -3.80%
Adjusted Per Share Value based on latest NOSH - 48,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.34 3.82 5.91 7.62 10.64 11.92 6.76 -1.06%
EPS -1.30 -2.31 -1.78 -0.54 0.37 0.21 -0.07 62.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1192 0.1367 0.1442 0.1502 0.1392 0.1425 -4.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.70 0.80 0.53 0.30 0.26 0.38 0.29 -
P/RPS 1.93 3.73 1.59 0.71 0.45 0.55 0.79 16.03%
P/EPS -9.44 -6.15 -5.30 -10.00 13.00 31.67 -72.50 -28.78%
EY -10.60 -16.25 -18.87 -10.00 7.69 3.16 -1.38 40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 0.69 0.38 0.32 0.48 0.38 20.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 02/08/12 16/08/11 09/08/10 28/07/09 26/08/08 29/08/07 17/08/06 -
Price 0.70 0.73 0.45 0.34 0.17 0.32 0.33 -
P/RPS 1.93 3.40 1.35 0.80 0.29 0.47 0.90 13.54%
P/EPS -9.44 -5.62 -4.50 -11.33 8.50 26.67 -82.50 -30.30%
EY -10.60 -17.81 -22.22 -8.82 11.76 3.75 -1.21 43.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 0.58 0.43 0.21 0.40 0.43 17.79%

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