[CNASIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 61.68%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,118 12,488 21,332 15,138 11,634 11,256 21,385 -20.65%
PBT -694 -3,812 342 -974 -2,538 -4,872 -4,273 -70.26%
Tax 1,382 8 11 1 -2 0 -362 -
NP 688 -3,804 353 -973 -2,540 -4,872 -4,635 -
-
NP to SH -688 -3,804 353 -973 -2,540 -4,872 -4,635 -71.99%
-
Tax Rate - - -3.22% - - - - -
Total Cost 14,430 16,292 20,979 16,111 14,174 16,128 26,020 -32.52%
-
Net Worth 32,679 33,964 33,976 34,674 34,017 34,284 35,478 -5.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 32,679 33,964 33,976 34,674 34,017 34,284 35,478 -5.33%
NOSH 42,999 45,285 44,124 45,624 45,357 45,111 45,484 -3.67%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.55% -30.46% 1.65% -6.43% -21.83% -43.28% -21.67% -
ROE -2.11% -11.20% 1.04% -2.81% -7.47% -14.21% -13.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.16 27.58 48.34 33.18 25.65 24.95 47.02 -17.63%
EPS -1.60 -8.40 0.80 -2.13 -5.60 -10.80 -10.20 -70.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.77 0.76 0.75 0.76 0.78 -1.71%
Adjusted Per Share Value based on latest NOSH - 44,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.89 4.87 8.31 5.90 4.53 4.39 8.33 -20.64%
EPS -0.27 -1.48 0.14 -0.38 -0.99 -1.90 -1.81 -71.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1323 0.1324 0.1351 0.1325 0.1336 0.1382 -5.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.85 1.04 0.94 0.53 0.42 0.41 -
P/RPS 1.76 3.08 2.15 2.83 2.07 1.68 0.87 60.02%
P/EPS -38.75 -10.12 130.00 -44.06 -9.46 -3.89 -4.02 353.55%
EY -2.58 -9.88 0.77 -2.27 -10.57 -25.71 -24.85 -77.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.13 1.35 1.24 0.71 0.55 0.53 33.80%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 28/05/04 25/02/04 23/10/03 20/08/03 28/05/03 26/02/03 -
Price 0.56 0.61 0.98 0.92 0.95 0.44 0.50 -
P/RPS 1.59 2.21 2.03 2.77 3.70 1.76 1.06 31.06%
P/EPS -35.00 -7.26 122.50 -43.13 -16.96 -4.07 -4.91 270.83%
EY -2.86 -13.77 0.82 -2.32 -5.89 -24.55 -20.38 -73.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 1.27 1.21 1.27 0.58 0.64 10.17%

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