Highlights

[CNASIA] YoY Quarter Result on 2019-03-31 [#1]

Stock [CNASIA]: CN ASIA CORP BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -93.99%    YoY -     -95.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 3,921 4,698 4,489 5,337 5,567 5,818 2,594 7.12%
  YoY % -16.54% 4.66% -15.89% -4.13% -4.31% 124.29% -
  Horiz. % 151.16% 181.11% 173.05% 205.74% 214.61% 224.29% 100.00%
PBT 78 563 580 -499 -1,422 -1,314 -1,520 -
  YoY % -86.15% -2.93% 216.23% 64.91% -8.22% 13.55% -
  Horiz. % -5.13% -37.04% -38.16% 32.83% 93.55% 86.45% 100.00%
Tax -53 -50 0 0 0 0 0 -
  YoY % -6.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.00% 100.00% - - - - -
NP 25 513 580 -499 -1,422 -1,314 -1,520 -
  YoY % -95.13% -11.55% 216.23% 64.91% -8.22% 13.55% -
  Horiz. % -1.64% -33.75% -38.16% 32.83% 93.55% 86.45% 100.00%
NP to SH 25 513 580 -499 -1,422 -1,314 -1,520 -
  YoY % -95.13% -11.55% 216.23% 64.91% -8.22% 13.55% -
  Horiz. % -1.64% -33.75% -38.16% 32.83% 93.55% 86.45% 100.00%
Tax Rate 67.95 % 8.88 % - % - % - % - % - % -
  YoY % 665.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 765.20% 100.00% - - - - -
Total Cost 3,896 4,185 3,909 5,836 6,989 7,132 4,114 -0.90%
  YoY % -6.91% 7.06% -33.02% -16.50% -2.01% 73.36% -
  Horiz. % 94.70% 101.73% 95.02% 141.86% 169.88% 173.36% 100.00%
Net Worth 41,751 40,843 39,936 16,791 22,237 26,321 26,775 7.68%
  YoY % 2.22% 2.27% 137.84% -24.49% -15.52% -1.69% -
  Horiz. % 155.93% 152.54% 149.15% 62.71% 83.05% 98.31% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 41,751 40,843 39,936 16,791 22,237 26,321 26,775 7.68%
  YoY % 2.22% 2.27% 137.84% -24.49% -15.52% -1.69% -
  Horiz. % 155.93% 152.54% 149.15% 62.71% 83.05% 98.31% 100.00%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.64 % 10.92 % 12.92 % -9.35 % -25.54 % -22.59 % -58.60 % -
  YoY % -94.14% -15.48% 238.18% 63.39% -13.06% 61.45% -
  Horiz. % -1.09% -18.63% -22.05% 15.96% 43.58% 38.55% 100.00%
ROE 0.06 % 1.26 % 1.45 % -2.97 % -6.39 % -4.99 % -5.68 % -
  YoY % -95.24% -13.10% 148.82% 53.52% -28.06% 12.15% -
  Horiz. % -1.06% -22.18% -25.53% 52.29% 112.50% 87.85% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.64 10.35 9.89 11.76 12.27 12.82 5.72 7.11%
  YoY % -16.52% 4.65% -15.90% -4.16% -4.29% 124.13% -
  Horiz. % 151.05% 180.94% 172.90% 205.59% 214.51% 224.13% 100.00%
EPS 0.06 1.10 1.30 -1.10 -3.10 -2.90 -3.30 -
  YoY % -94.55% -15.38% 218.18% 64.52% -6.90% 12.12% -
  Horiz. % -1.82% -33.33% -39.39% 33.33% 93.94% 87.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9200 0.9000 0.8800 0.3700 0.4900 0.5800 0.5900 7.68%
  YoY % 2.22% 2.27% 137.84% -24.49% -15.52% -1.69% -
  Horiz. % 155.93% 152.54% 149.15% 62.71% 83.05% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,920
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.85 9.41 8.99 10.69 11.15 11.65 5.20 7.10%
  YoY % -16.58% 4.67% -15.90% -4.13% -4.29% 124.04% -
  Horiz. % 150.96% 180.96% 172.88% 205.58% 214.42% 224.04% 100.00%
EPS 0.05 1.03 1.16 -1.00 -2.85 -2.63 -3.04 -
  YoY % -95.15% -11.21% 216.00% 64.91% -8.37% 13.49% -
  Horiz. % -1.64% -33.88% -38.16% 32.89% 93.75% 86.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8364 0.8182 0.8000 0.3364 0.4455 0.5273 0.5364 7.68%
  YoY % 2.22% 2.27% 137.81% -24.49% -15.51% -1.70% -
  Horiz. % 155.93% 152.54% 149.14% 62.71% 83.05% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4500 0.5100 0.4300 0.1850 0.5000 0.7500 0.7500 -
P/RPS 5.21 4.93 4.35 1.57 4.08 5.85 13.12 -14.26%
  YoY % 5.68% 13.33% 177.07% -61.52% -30.26% -55.41% -
  Horiz. % 39.71% 37.58% 33.16% 11.97% 31.10% 44.59% 100.00%
P/EPS 816.88 45.12 33.65 -16.82 -15.96 -25.90 -22.39 -
  YoY % 1,710.46% 34.09% 300.06% -5.39% 38.38% -15.68% -
  Horiz. % -3,648.41% -201.52% -150.29% 75.12% 71.28% 115.68% 100.00%
EY 0.12 2.22 2.97 -5.94 -6.27 -3.86 -4.47 -
  YoY % -94.59% -25.25% 150.00% 5.26% -62.44% 13.65% -
  Horiz. % -2.68% -49.66% -66.44% 132.89% 140.27% 86.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.57 0.49 0.50 1.02 1.29 1.27 -14.67%
  YoY % -14.04% 16.33% -2.00% -50.98% -20.93% 1.57% -
  Horiz. % 38.58% 44.88% 38.58% 39.37% 80.31% 101.57% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 15/05/18 05/05/17 13/05/16 28/05/15 27/05/14 22/05/13 -
Price 0.4350 0.5050 0.4450 0.1550 0.4700 1.2600 0.8500 -
P/RPS 5.03 4.88 4.50 1.32 3.83 9.83 14.87 -16.52%
  YoY % 3.07% 8.44% 240.91% -65.54% -61.04% -33.89% -
  Horiz. % 33.83% 32.82% 30.26% 8.88% 25.76% 66.11% 100.00%
P/EPS 789.65 44.67 34.82 -14.10 -15.00 -43.52 -25.38 -
  YoY % 1,667.74% 28.29% 346.95% 6.00% 65.53% -71.47% -
  Horiz. % -3,111.31% -176.00% -137.19% 55.56% 59.10% 171.47% 100.00%
EY 0.13 2.24 2.87 -7.09 -6.67 -2.30 -3.94 -
  YoY % -94.20% -21.95% 140.48% -6.30% -190.00% 41.62% -
  Horiz. % -3.30% -56.85% -72.84% 179.95% 169.29% 58.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.56 0.51 0.42 0.96 2.17 1.44 -17.02%
  YoY % -16.07% 9.80% 21.43% -56.25% -55.76% 50.69% -
  Horiz. % 32.64% 38.89% 35.42% 29.17% 66.67% 150.69% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers