[CNASIA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 106.29%
YoY- 127.61%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 30,281 22,375 22,126 23,074 20,179 22,984 13,703 14.12%
PBT 1,133 662 333 1,264 -4,269 -2,012 -2,672 -
Tax 7 7 8 15 -363 0 3,188 -63.93%
NP 1,140 669 341 1,279 -4,632 -2,012 516 14.11%
-
NP to SH 1,140 669 341 1,279 -4,632 -2,012 -2,671 -
-
Tax Rate -0.62% -1.06% -2.40% -1.19% - - - -
Total Cost 29,141 21,706 21,785 21,795 24,811 24,996 13,187 14.12%
-
Net Worth 36,880 33,643 33,576 35,486 38,999 35,666 41,648 -2.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 36,880 33,643 33,576 35,486 38,999 35,666 41,648 -2.00%
NOSH 46,100 43,692 44,769 46,692 51,999 35,666 36,857 3.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.76% 2.99% 1.54% 5.54% -22.95% -8.75% 3.77% -
ROE 3.09% 1.99% 1.02% 3.60% -11.88% -5.64% -6.41% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 65.69 51.21 49.42 49.42 38.81 64.44 37.18 9.94%
EPS 2.47 1.53 0.76 2.74 -8.91 -5.64 -7.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.76 0.75 1.00 1.13 -5.59%
Adjusted Per Share Value based on latest NOSH - 46,692
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.80 8.72 8.62 8.99 7.86 8.96 5.34 14.12%
EPS 0.44 0.26 0.13 0.50 -1.80 -0.78 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1311 0.1308 0.1383 0.152 0.139 0.1623 -2.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.38 0.29 0.33 0.62 0.53 0.84 0.52 -
P/RPS 0.58 0.57 0.67 1.25 1.37 1.30 1.40 -13.65%
P/EPS 15.37 18.94 43.33 22.63 -5.95 -14.89 -7.18 -
EY 6.51 5.28 2.31 4.42 -16.81 -6.72 -13.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.44 0.82 0.71 0.84 0.46 0.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 17/08/06 19/08/05 11/08/04 20/08/03 29/08/02 29/08/01 -
Price 0.32 0.33 0.34 0.56 0.95 0.64 1.13 -
P/RPS 0.49 0.64 0.69 1.13 2.45 0.99 3.04 -26.21%
P/EPS 12.94 21.55 44.64 20.44 -10.66 -11.35 -15.59 -
EY 7.73 4.64 2.24 4.89 -9.38 -8.81 -6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.74 1.27 0.64 1.00 -14.15%

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