[CNASIA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.94%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 27,701 28,421 23,372 15,378 15,730 15,138 17,822 7.62%
PBT 686 629 66 -444 -413 -974 -998 -
Tax 5 6 6 6 6 1 -2 -
NP 692 636 73 -437 -406 -973 -1,001 -
-
NP to SH 692 636 73 -437 -406 -973 -1,001 -
-
Tax Rate -0.73% -0.95% -9.09% - - - - -
Total Cost 27,009 27,785 23,298 15,815 16,137 16,111 18,823 6.19%
-
Net Worth 38,689 34,690 42,899 35,142 33,114 34,674 37,991 0.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 289 - - - - - -
Div Payout % - 45.45% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 38,689 34,690 42,899 35,142 33,114 34,674 37,991 0.30%
NOSH 47,181 43,363 54,999 46,857 43,571 45,624 44,176 1.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.50% 2.24% 0.31% -2.84% -2.59% -6.43% -5.62% -
ROE 1.79% 1.83% 0.17% -1.24% -1.23% -2.81% -2.64% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.71 65.54 42.49 32.82 36.10 33.18 40.34 6.44%
EPS 1.47 1.47 0.13 -0.93 -0.93 -2.13 -2.27 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.75 0.76 0.76 0.86 -0.78%
Adjusted Per Share Value based on latest NOSH - 44,769
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.79 11.07 9.11 5.99 6.13 5.90 6.94 7.62%
EPS 0.27 0.25 0.03 -0.17 -0.16 -0.38 -0.39 -
DPS 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1352 0.1671 0.1369 0.129 0.1351 0.148 0.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.36 0.29 0.34 0.56 0.94 0.50 -
P/RPS 0.51 0.55 0.68 1.04 1.55 2.83 1.24 -13.75%
P/EPS 20.45 24.55 217.50 -36.43 -60.00 -44.06 -22.06 -
EY 4.89 4.07 0.46 -2.75 -1.67 -2.27 -4.53 -
DY 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.37 0.45 0.74 1.24 0.58 -7.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 28/11/07 17/11/06 29/11/05 10/11/04 23/10/03 28/11/02 -
Price 0.27 0.31 0.31 0.29 0.52 0.92 0.47 -
P/RPS 0.46 0.47 0.73 0.88 1.44 2.77 1.16 -14.27%
P/EPS 18.41 21.14 232.50 -31.07 -55.71 -43.13 -20.74 -
EY 5.43 4.73 0.43 -3.22 -1.79 -2.32 -4.82 -
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.40 0.39 0.68 1.21 0.55 -8.15%

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