[CNASIA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 119.08%
YoY- -85.49%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,392 13,559 14,624 21,797 28,681 29,275 23,659 -2.44%
PBT -1,481 -4,006 -3,978 93 683 920 770 -
Tax 0 7 7 7 6 7 7 -
NP -1,481 -3,999 -3,971 100 689 927 777 -
-
NP to SH -1,481 -3,999 -4,024 100 689 927 777 -
-
Tax Rate - - - -7.53% -0.88% -0.76% -0.91% -
Total Cost 21,873 17,558 18,595 21,697 27,992 28,348 22,882 -0.74%
-
Net Worth 28,590 29,962 33,005 40,999 37,665 36,693 36,107 -3.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 28,590 29,962 33,005 40,999 37,665 36,693 36,107 -3.81%
NOSH 45,382 45,397 45,213 49,999 45,933 45,300 45,705 -0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.26% -29.49% -27.15% 0.46% 2.40% 3.17% 3.28% -
ROE -5.18% -13.35% -12.19% 0.24% 1.83% 2.53% 2.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.93 29.87 32.34 43.59 62.44 64.62 51.76 -2.32%
EPS -3.30 -8.80 -8.90 0.20 1.50 2.00 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.73 0.82 0.82 0.81 0.79 -3.69%
Adjusted Per Share Value based on latest NOSH - 44,818
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.95 5.28 5.70 8.49 11.17 11.41 9.22 -2.43%
EPS -0.58 -1.56 -1.57 0.04 0.27 0.36 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1167 0.1286 0.1597 0.1468 0.143 0.1407 -3.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.71 0.69 0.61 0.50 0.18 0.32 0.27 -
P/RPS 1.58 2.31 1.89 1.15 0.29 0.50 0.52 20.32%
P/EPS -21.76 -7.83 -6.85 250.00 12.00 15.64 15.88 -
EY -4.60 -12.77 -14.59 0.40 8.33 6.39 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.05 0.84 0.61 0.22 0.40 0.34 22.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 23/02/10 02/03/09 03/03/08 13/02/07 -
Price 0.70 0.75 0.78 0.52 0.28 0.35 0.33 -
P/RPS 1.56 2.51 2.41 1.19 0.45 0.54 0.64 15.99%
P/EPS -21.45 -8.51 -8.76 260.00 18.67 17.10 19.41 -
EY -4.66 -11.75 -11.41 0.38 5.36 5.85 5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.07 0.63 0.34 0.43 0.42 17.56%

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