[CNASIA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
02-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 20.02%
YoY- 43.98%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 14,308 17,186 14,956 16,282 9,794 15,156 19,560 -5.07%
PBT -7,640 -7,420 -5,884 -3,324 -5,942 -4,566 -1,396 32.73%
Tax 0 0 0 0 8 8 8 -
NP -7,640 -7,420 -5,884 -3,324 -5,934 -4,558 -1,388 32.86%
-
NP to SH -7,640 -7,420 -5,884 -3,324 -5,934 -4,558 -1,388 32.86%
-
Tax Rate - - - - - - - -
Total Cost 21,948 24,606 20,840 19,606 15,728 19,714 20,948 0.77%
-
Net Worth 19,514 24,052 25,413 27,334 30,582 35,096 37,013 -10.11%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 19,514 24,052 25,413 27,334 30,582 35,096 37,013 -10.11%
NOSH 45,382 45,382 45,382 44,810 45,646 45,580 46,266 -0.32%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -53.40% -43.17% -39.34% -20.42% -60.59% -30.07% -7.10% -
ROE -39.15% -30.85% -23.15% -12.16% -19.40% -12.99% -3.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.53 37.87 32.96 36.33 21.46 33.25 42.28 -4.76%
EPS -16.80 -16.40 -13.00 -7.40 -13.00 -10.00 -3.00 33.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.53 0.56 0.61 0.67 0.77 0.80 -9.82%
Adjusted Per Share Value based on latest NOSH - 44,214
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.57 6.70 5.83 6.34 3.82 5.91 7.62 -5.08%
EPS -2.98 -2.89 -2.29 -1.30 -2.31 -1.78 -0.54 32.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0937 0.099 0.1065 0.1192 0.1367 0.1442 -10.12%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.375 1.49 0.695 0.70 0.80 0.53 0.30 -
P/RPS 1.19 3.93 2.11 1.93 3.73 1.59 0.71 8.98%
P/EPS -2.23 -9.11 -5.36 -9.44 -6.15 -5.30 -10.00 -22.11%
EY -44.89 -10.97 -18.66 -10.60 -16.25 -18.87 -10.00 28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.81 1.24 1.15 1.19 0.69 0.38 14.79%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 20/08/14 22/08/13 02/08/12 16/08/11 09/08/10 28/07/09 -
Price 0.34 1.29 0.715 0.70 0.73 0.45 0.34 -
P/RPS 1.08 3.41 2.17 1.93 3.40 1.35 0.80 5.12%
P/EPS -2.02 -7.89 -5.51 -9.44 -5.62 -4.50 -11.33 -24.96%
EY -49.51 -12.67 -18.13 -10.60 -17.81 -22.22 -8.82 33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.43 1.28 1.15 1.09 0.58 0.43 10.66%

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