[CNASIA] YoY Cumulative 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- 11.34%
YoY- 58.22%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 21,316 17,529 11,534 11,798 11,354 13,367 14,877 6.17%
PBT 472 50 -333 -310 -731 -749 -522 -
Tax 5 5 5 5 1 -2 522 -53.89%
NP 477 55 -328 -305 -730 -751 0 -
-
NP to SH 477 55 -328 -305 -730 -751 -523 -
-
Tax Rate -1.06% -10.00% - - - - - -
Total Cost 20,839 17,474 11,862 12,103 12,084 14,118 14,877 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 216 - - - - - - -
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 1.38% 0.13% -0.93% -0.92% -2.11% -1.98% -1.23% -
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 49.16 31.87 24.62 27.08 24.89 30.26 39.82 3.57%
EPS 1.10 0.10 -0.70 -0.70 -1.60 -1.70 -1.40 -
DPS 0.50 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 8.71 7.16 4.71 4.82 4.64 5.46 6.08 6.17%
EPS 0.19 0.02 -0.13 -0.12 -0.30 -0.31 -0.21 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1753 0.1436 0.1353 0.1417 0.1553 0.1741 -3.36%
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 0.73 0.91 1.38 2.07 3.78 1.65 2.01 -15.52%
P/EPS 32.73 290.00 -48.57 -80.00 -58.75 -29.41 -57.14 -
EY 3.06 0.34 -2.06 -1.25 -1.70 -3.40 -1.75 -
DY 1.39 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 0.63 0.97 1.18 1.92 3.70 1.55 2.21 -18.86%
P/EPS 28.18 310.00 -41.43 -74.29 -57.50 -27.65 -62.86 -
EY 3.55 0.32 -2.41 -1.35 -1.74 -3.62 -1.59 -
DY 1.61 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