[CNASIA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.67%
YoY- -43.59%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 11,634 11,256 21,385 17,822 14,046 15,028 22,630 -35.90%
PBT -2,538 -4,872 -4,273 -998 -2,546 -6,804 -1,755 27.96%
Tax -2 0 -362 -2 2,546 6,804 1,755 -
NP -2,540 -4,872 -4,635 -1,001 0 0 0 -
-
NP to SH -2,540 -4,872 -4,635 -1,001 -2,546 -6,804 -1,756 27.98%
-
Tax Rate - - - - - - - -
Total Cost 14,174 16,128 26,020 18,823 14,046 15,028 22,630 -26.85%
-
Net Worth 34,017 34,284 35,478 37,991 38,553 38,001 40,241 -10.62%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 34,017 34,284 35,478 37,991 38,553 38,001 40,241 -10.62%
NOSH 45,357 45,111 45,484 44,176 36,371 36,191 36,583 15.45%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -21.83% -43.28% -21.67% -5.62% 0.00% 0.00% 0.00% -
ROE -7.47% -14.21% -13.06% -2.64% -6.60% -17.90% -4.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.65 24.95 47.02 40.34 38.62 41.52 61.86 -44.48%
EPS -5.60 -10.80 -10.20 -2.27 -7.00 -18.80 -4.80 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.78 0.86 1.06 1.05 1.10 -22.58%
Adjusted Per Share Value based on latest NOSH - 43,499
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.53 4.39 8.33 6.94 5.47 5.86 8.82 -35.94%
EPS -0.99 -1.90 -1.81 -0.39 -0.99 -2.65 -0.68 28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1325 0.1336 0.1382 0.148 0.1502 0.1481 0.1568 -10.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.53 0.42 0.41 0.50 0.84 0.82 0.84 -
P/RPS 2.07 1.68 0.87 1.24 2.18 1.97 1.36 32.42%
P/EPS -9.46 -3.89 -4.02 -22.06 -12.00 -4.36 -17.50 -33.71%
EY -10.57 -25.71 -24.85 -4.53 -8.33 -22.93 -5.71 50.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.53 0.58 0.79 0.78 0.76 -4.44%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 28/05/03 26/02/03 28/11/02 29/08/02 22/05/02 21/02/02 -
Price 0.95 0.44 0.50 0.47 0.64 1.02 0.90 -
P/RPS 3.70 1.76 1.06 1.16 1.66 2.46 1.45 87.05%
P/EPS -16.96 -4.07 -4.91 -20.74 -9.14 -5.43 -18.75 -6.48%
EY -5.89 -24.55 -20.38 -4.82 -10.94 -18.43 -5.33 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.58 0.64 0.55 0.60 0.97 0.82 33.97%

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