[CNASIA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 100.56%
YoY- 127.88%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 6,130 10,149 9,907 9,978 8,018 7,753 4,087 6.98%
PBT 720 759 631 1,073 -3,524 -1,233 -1,475 -
Tax 2 2 2 10 -360 1,233 1,475 -66.71%
NP 722 761 633 1,083 -3,884 0 0 -
-
NP to SH 722 761 633 1,083 -3,884 -1,233 -1,475 -
-
Tax Rate -0.28% -0.26% -0.32% -0.93% - - - -
Total Cost 5,408 9,388 9,274 8,895 11,902 7,753 4,087 4.77%
-
Net Worth 35,648 34,916 34,814 34,746 35,711 39,891 42,774 -2.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 35,648 34,916 34,814 34,746 35,711 39,891 42,774 -2.99%
NOSH 45,124 44,764 45,214 45,124 45,204 36,264 36,875 3.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.78% 7.50% 6.39% 10.85% -48.44% 0.00% 0.00% -
ROE 2.03% 2.18% 1.82% 3.12% -10.88% -3.09% -3.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.58 22.67 21.91 22.11 17.74 21.38 11.08 3.44%
EPS 1.60 1.70 1.40 2.40 -8.60 -3.40 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.77 0.77 0.79 1.10 1.16 -6.19%
Adjusted Per Share Value based on latest NOSH - 45,124
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.39 3.95 3.86 3.89 3.12 3.02 1.59 7.02%
EPS 0.28 0.30 0.25 0.42 -1.51 -0.48 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.136 0.1356 0.1354 0.1391 0.1554 0.1667 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.28 0.54 1.04 0.41 0.84 0.70 -
P/RPS 1.99 1.24 2.46 4.70 2.31 3.93 6.32 -17.51%
P/EPS 16.88 16.47 38.57 43.33 -4.77 -24.71 -17.50 -
EY 5.93 6.07 2.59 2.31 -20.96 -4.05 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.70 1.35 0.52 0.76 0.60 -9.02%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 27/02/06 23/02/05 25/02/04 26/02/03 21/02/02 28/02/01 -
Price 0.33 0.35 0.49 0.98 0.50 0.90 0.75 -
P/RPS 2.43 1.54 2.24 4.43 2.82 4.21 6.77 -15.69%
P/EPS 20.63 20.59 35.00 40.83 -5.82 -26.47 -18.75 -
EY 4.85 4.86 2.86 2.45 -17.18 -3.78 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.64 1.27 0.63 0.82 0.65 -7.01%

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