[CNASIA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 40.89%
YoY- 58.22%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 28,421 23,372 15,378 15,730 15,138 17,822 19,836 6.17%
PBT 629 66 -444 -413 -974 -998 -696 -
Tax 6 6 6 6 1 -2 696 -54.70%
NP 636 73 -437 -406 -973 -1,001 0 -
-
NP to SH 636 73 -437 -406 -973 -1,001 -697 -
-
Tax Rate -0.95% -9.09% - - - - - -
Total Cost 27,785 23,298 15,815 16,137 16,111 18,823 19,836 5.77%
-
Net Worth 34,690 42,899 35,142 33,114 34,674 37,991 42,587 -3.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 289 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 34,690 42,899 35,142 33,114 34,674 37,991 42,587 -3.35%
NOSH 43,363 54,999 46,857 43,571 45,624 44,176 37,357 2.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.24% 0.31% -2.84% -2.59% -6.43% -5.62% 0.00% -
ROE 1.83% 0.17% -1.24% -1.23% -2.81% -2.64% -1.64% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 65.54 42.49 32.82 36.10 33.18 40.34 53.10 3.56%
EPS 1.47 0.13 -0.93 -0.93 -2.13 -2.27 -1.87 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.75 0.76 0.76 0.86 1.14 -5.72%
Adjusted Per Share Value based on latest NOSH - 38,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.07 9.11 5.99 6.13 5.90 6.94 7.73 6.16%
EPS 0.25 0.03 -0.17 -0.16 -0.38 -0.39 -0.27 -
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1352 0.1671 0.1369 0.129 0.1351 0.148 0.1659 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.36 0.29 0.34 0.56 0.94 0.50 0.80 -
P/RPS 0.55 0.68 1.04 1.55 2.83 1.24 1.51 -15.48%
P/EPS 24.55 217.50 -36.43 -60.00 -44.06 -22.06 -42.86 -
EY 4.07 0.46 -2.75 -1.67 -2.27 -4.53 -2.33 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.45 0.74 1.24 0.58 0.70 -7.09%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 17/11/06 29/11/05 10/11/04 23/10/03 28/11/02 19/11/01 -
Price 0.31 0.31 0.29 0.52 0.92 0.47 0.88 -
P/RPS 0.47 0.73 0.88 1.44 2.77 1.16 1.66 -18.95%
P/EPS 21.14 232.50 -31.07 -55.71 -43.13 -20.74 -47.14 -
EY 4.73 0.43 -3.22 -1.79 -2.32 -4.82 -2.12 -
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.39 0.68 1.21 0.55 0.77 -10.71%

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