[CNASIA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.44%
YoY- 514.29%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 5,895 4,469 3,310 5,564 7,122 6,022 8,857 -6.55%
PBT 475 -801 -967 300 49 208 149 21.29%
Tax 0 1 1 1 0 1 1 -
NP 475 -800 -966 301 49 209 150 21.15%
-
NP to SH 475 -800 -966 301 49 209 150 21.15%
-
Tax Rate 0.00% - - -0.33% 0.00% -0.48% -0.67% -
Total Cost 5,420 5,269 4,276 5,263 7,073 5,813 8,707 -7.58%
-
Net Worth 29,512 28,888 34,500 34,830 40,179 33,440 38,999 -4.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 29,512 28,888 34,500 34,830 40,179 33,440 38,999 -4.53%
NOSH 47,600 44,444 46,000 43,000 48,999 41,800 49,999 -0.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.06% -17.90% -29.18% 5.41% 0.69% 3.47% 1.69% -
ROE 1.61% -2.77% -2.80% 0.86% 0.12% 0.63% 0.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.38 10.06 7.20 12.94 14.53 14.41 17.71 -5.78%
EPS 1.00 -1.80 -2.10 0.70 0.10 0.50 0.30 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.65 0.75 0.81 0.82 0.80 0.78 -3.75%
Adjusted Per Share Value based on latest NOSH - 43,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.41 1.83 1.35 2.27 2.91 2.46 3.62 -6.55%
EPS 0.19 -0.33 -0.39 0.12 0.02 0.09 0.06 21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1206 0.1181 0.141 0.1424 0.1642 0.1367 0.1594 -4.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.69 0.76 0.50 0.41 0.30 0.36 0.29 -
P/RPS 5.57 7.56 6.95 3.17 2.06 2.50 1.64 22.58%
P/EPS 69.15 -42.22 -23.81 58.57 300.00 72.00 96.67 -5.42%
EY 1.45 -2.37 -4.20 1.71 0.33 1.39 1.03 5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 0.67 0.51 0.37 0.45 0.37 20.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 21/11/11 09/11/10 12/11/09 19/11/08 28/11/07 17/11/06 -
Price 0.70 0.72 0.59 0.60 0.27 0.31 0.31 -
P/RPS 5.65 7.16 8.20 4.64 1.86 2.15 1.75 21.55%
P/EPS 70.15 -40.00 -28.10 85.71 270.00 62.00 103.33 -6.24%
EY 1.43 -2.50 -3.56 1.17 0.37 1.61 0.97 6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.11 0.79 0.74 0.33 0.39 0.40 18.87%

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