[CNASIA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.66%
YoY- 767.28%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 14,517 20,458 27,701 28,421 23,372 15,378 15,730 -1.32%
PBT -4,333 -530 686 629 66 -444 -413 47.93%
Tax 6 6 5 6 6 6 6 0.00%
NP -4,326 -524 692 636 73 -437 -406 48.31%
-
NP to SH -4,326 -524 692 636 73 -437 -406 48.31%
-
Tax Rate - - -0.73% -0.95% -9.09% - - -
Total Cost 18,843 20,982 27,009 27,785 23,298 15,815 16,137 2.61%
-
Net Worth 33,802 35,370 38,689 34,690 42,899 35,142 33,114 0.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 289 - - - -
Div Payout % - - - 45.45% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 33,802 35,370 38,689 34,690 42,899 35,142 33,114 0.34%
NOSH 45,069 43,666 47,181 43,363 54,999 46,857 43,571 0.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -29.80% -2.56% 2.50% 2.24% 0.31% -2.84% -2.59% -
ROE -12.80% -1.48% 1.79% 1.83% 0.17% -1.24% -1.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.21 46.85 58.71 65.54 42.49 32.82 36.10 -1.88%
EPS -9.60 -1.20 1.47 1.47 0.13 -0.93 -0.93 47.53%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.75 0.81 0.82 0.80 0.78 0.75 0.76 -0.22%
Adjusted Per Share Value based on latest NOSH - 41,800
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.66 7.97 10.79 11.07 9.11 5.99 6.13 -1.32%
EPS -1.69 -0.20 0.27 0.25 0.03 -0.17 -0.16 48.09%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.1317 0.1378 0.1507 0.1352 0.1671 0.1369 0.129 0.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.41 0.30 0.36 0.29 0.34 0.56 -
P/RPS 1.55 0.88 0.51 0.55 0.68 1.04 1.55 0.00%
P/EPS -5.21 -34.17 20.45 24.55 217.50 -36.43 -60.00 -33.44%
EY -19.20 -2.93 4.89 4.07 0.46 -2.75 -1.67 50.20%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.37 0.45 0.37 0.45 0.74 -1.64%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 12/11/09 19/11/08 28/11/07 17/11/06 29/11/05 10/11/04 -
Price 0.59 0.60 0.27 0.31 0.31 0.29 0.52 -
P/RPS 1.83 1.28 0.46 0.47 0.73 0.88 1.44 4.07%
P/EPS -6.15 -50.00 18.41 21.14 232.50 -31.07 -55.71 -30.72%
EY -16.27 -2.00 5.43 4.73 0.43 -3.22 -1.79 44.43%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.33 0.39 0.40 0.39 0.68 2.52%

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