[CNASIA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.33%
YoY- 440.16%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 18,792 20,075 21,005 20,218 17,956 18,745 19,578 -2.69%
PBT 2,252 1,981 2,038 2,408 2,320 23,104 264 318.03%
Tax -200 -159 -168 82 0 -1,057 0 -
NP 2,052 1,822 1,870 2,490 2,320 22,047 264 292.87%
-
NP to SH 2,052 1,822 1,870 2,490 2,320 22,047 264 292.87%
-
Tax Rate 8.88% 8.03% 8.24% -3.41% 0.00% 4.57% 0.00% -
Total Cost 16,740 18,253 19,134 17,728 15,636 -3,302 19,314 -9.10%
-
Net Worth 40,843 40,389 40,843 40,843 39,936 39,482 17,698 74.72%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 40,843 40,389 40,843 40,843 39,936 39,482 17,698 74.72%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.92% 9.08% 8.91% 12.32% 12.92% 117.62% 1.35% -
ROE 5.02% 4.51% 4.58% 6.10% 5.81% 55.84% 1.49% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 41.41 44.24 46.29 44.55 39.57 41.30 43.14 -2.69%
EPS 4.40 4.01 4.12 5.40 5.20 48.60 0.53 310.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.90 0.90 0.88 0.87 0.39 74.71%
Adjusted Per Share Value based on latest NOSH - 45,382
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.68 8.21 8.59 8.26 7.34 7.66 8.00 -2.68%
EPS 0.84 0.74 0.76 1.02 0.95 9.01 0.11 288.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1651 0.1669 0.1669 0.1632 0.1614 0.0723 74.75%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.51 0.495 0.515 0.40 0.43 0.325 0.35 -
P/RPS 1.23 1.12 1.11 0.90 1.09 0.79 0.81 32.14%
P/EPS 11.28 12.33 12.49 7.29 8.41 0.67 60.17 -67.27%
EY 8.87 8.11 8.00 13.72 11.89 149.48 1.66 205.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.57 0.44 0.49 0.37 0.90 -26.27%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 27/02/18 29/11/17 21/08/17 05/05/17 22/02/17 16/11/16 -
Price 0.505 0.525 0.50 0.46 0.445 0.40 0.245 -
P/RPS 1.22 1.19 1.08 1.03 1.12 0.97 0.57 66.15%
P/EPS 11.17 13.08 12.13 8.38 8.70 0.82 42.12 -58.75%
EY 8.95 7.65 8.24 11.93 11.49 121.45 2.37 142.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.56 0.51 0.51 0.46 0.63 -7.55%

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