[CNASIA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 47.33%
YoY- 68.42%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 12,995 17,413 19,982 18,229 13,102 17,341 23,249 -9.23%
PBT -5,501 -3,038 -2,097 -1,421 -4,500 -2,759 -230 69.69%
Tax 0 0 -5 2 7 7 7 -
NP -5,501 -3,038 -2,102 -1,419 -4,493 -2,752 -223 70.57%
-
NP to SH -5,501 -3,038 -2,102 -1,419 -4,493 -2,752 -223 70.57%
-
Tax Rate - - - - - - - -
Total Cost 18,496 20,451 22,084 19,648 17,595 20,093 23,472 -3.89%
-
Net Worth 17,987 23,598 26,775 29,512 28,888 34,500 34,830 -10.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 17,987 23,598 26,775 29,512 28,888 34,500 34,830 -10.42%
NOSH 45,382 45,382 45,382 45,382 44,444 46,000 43,000 0.90%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -42.33% -17.45% -10.52% -7.78% -34.29% -15.87% -0.96% -
ROE -30.58% -12.87% -7.85% -4.81% -15.55% -7.98% -0.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.90 38.37 44.03 38.30 29.48 37.70 54.07 -9.90%
EPS -12.23 -6.69 -4.63 -2.98 -10.11 -5.98 -0.52 69.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.52 0.59 0.62 0.65 0.75 0.81 -11.08%
Adjusted Per Share Value based on latest NOSH - 47,600
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.06 6.78 7.79 7.10 5.10 6.76 9.06 -9.24%
EPS -2.14 -1.18 -0.82 -0.55 -1.75 -1.07 -0.09 69.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0919 0.1043 0.115 0.1126 0.1344 0.1357 -10.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.315 1.09 0.70 0.69 0.76 0.50 0.41 -
P/RPS 1.09 2.84 1.59 1.80 2.58 1.33 0.76 6.19%
P/EPS -2.58 -16.28 -15.11 -23.15 -7.52 -8.36 -79.06 -43.45%
EY -38.83 -6.14 -6.62 -4.32 -13.30 -11.97 -1.26 77.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.10 1.19 1.11 1.17 0.67 0.51 7.56%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 19/11/14 27/11/13 09/11/12 21/11/11 09/11/10 12/11/09 -
Price 0.28 0.945 0.75 0.70 0.72 0.59 0.60 -
P/RPS 0.97 2.46 1.70 1.83 2.44 1.57 1.11 -2.22%
P/EPS -2.29 -14.12 -16.19 -23.48 -7.12 -9.86 -115.70 -47.97%
EY -43.69 -7.08 -6.18 -4.26 -14.04 -10.14 -0.86 92.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.82 1.27 1.13 1.11 0.79 0.74 -0.92%

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