[CNASIA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.42%
YoY- -115.8%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 22,477 21,716 21,640 20,442 23,004 20,461 18,105 3.66%
PBT 676 359 607 -3,790 -1,923 -3,400 -10,707 -
Tax 7 7 13 -362 -1 3,400 10,707 -70.52%
NP 683 366 620 -4,152 -1,924 0 0 -
-
NP to SH 683 366 620 -4,152 -1,924 -3,387 -8,724 -
-
Tax Rate -1.04% -1.95% -2.14% - - - - -
Total Cost 21,794 21,350 21,020 24,594 24,928 20,461 18,105 3.13%
-
Net Worth 33,591 33,781 33,964 34,284 38,001 40,515 43,627 -4.26%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - 179 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 33,591 33,781 33,964 34,284 38,001 40,515 43,627 -4.26%
NOSH 44,200 45,650 45,285 45,111 36,191 36,500 36,056 3.45%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.04% 1.69% 2.87% -20.31% -8.36% 0.00% 0.00% -
ROE 2.03% 1.08% 1.83% -12.11% -5.06% -8.36% -20.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 50.85 47.57 47.79 45.31 63.56 56.06 50.21 0.21%
EPS 1.55 0.80 1.37 -9.20 -5.32 -9.28 -24.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.76 0.74 0.75 0.76 1.05 1.11 1.21 -7.45%
Adjusted Per Share Value based on latest NOSH - 45,111
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.76 8.46 8.43 7.96 8.96 7.97 7.05 3.68%
EPS 0.27 0.14 0.24 -1.62 -0.75 -1.32 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.1309 0.1316 0.1323 0.1336 0.1481 0.1579 0.17 -4.26%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.32 0.40 0.85 0.42 0.82 0.54 2.49 -
P/RPS 0.63 0.84 1.78 0.93 1.29 0.96 4.96 -29.08%
P/EPS 20.71 49.89 62.09 -4.56 -15.42 -5.82 -10.29 -
EY 4.83 2.00 1.61 -21.91 -6.48 -17.18 -9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
P/NAPS 0.42 0.54 1.13 0.55 0.78 0.49 2.06 -23.27%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 20/05/05 28/05/04 28/05/03 22/05/02 28/05/01 - -
Price 0.31 0.31 0.61 0.44 1.02 0.54 0.00 -
P/RPS 0.61 0.65 1.28 0.97 1.60 0.96 0.00 -
P/EPS 20.06 38.67 44.56 -4.78 -19.19 -5.82 0.00 -
EY 4.98 2.59 2.24 -20.92 -5.21 -17.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.81 0.58 0.97 0.49 0.00 -

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