[CNASIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 138.6%
YoY- 116.77%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 30,588 18,812 23,659 23,372 17,344 15,708 21,683 25.86%
PBT 528 -2,624 770 66 -198 -2,660 426 15.43%
Tax 8 8 7 6 8 8 7 9.33%
NP 536 -2,616 777 73 -190 -2,652 433 15.33%
-
NP to SH 536 -2,616 777 73 -190 -2,652 433 15.33%
-
Tax Rate -1.52% - -0.91% -9.09% - - -1.64% -
Total Cost 30,052 21,428 22,882 23,298 17,534 18,360 21,250 26.07%
-
Net Worth 35,733 36,437 36,107 42,899 36,574 33,591 33,773 3.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,733 36,437 36,107 42,899 36,574 33,591 33,773 3.84%
NOSH 44,666 46,714 45,705 54,999 47,499 44,200 43,300 2.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.75% -13.91% 3.28% 0.31% -1.10% -16.88% 2.00% -
ROE 1.50% -7.18% 2.15% 0.17% -0.52% -7.89% 1.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 68.48 40.27 51.76 42.49 36.51 35.54 50.08 23.26%
EPS 1.20 -5.60 1.70 0.13 -0.40 -6.00 1.00 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.79 0.78 0.77 0.76 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 49,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.92 7.33 9.22 9.11 6.76 6.12 8.45 25.85%
EPS 0.21 -1.02 0.30 0.03 -0.07 -1.03 0.17 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.142 0.1407 0.1671 0.1425 0.1309 0.1316 3.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.38 0.34 0.27 0.29 0.29 0.32 0.28 -
P/RPS 0.55 0.84 0.52 0.68 0.79 0.90 0.56 -1.19%
P/EPS 31.67 -6.07 15.88 217.50 -72.50 -5.33 28.00 8.58%
EY 3.16 -16.47 6.30 0.46 -1.38 -18.75 3.57 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.34 0.37 0.38 0.42 0.36 21.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 13/02/07 17/11/06 17/08/06 23/05/06 27/02/06 -
Price 0.32 0.31 0.33 0.31 0.33 0.31 0.35 -
P/RPS 0.47 0.77 0.64 0.73 0.90 0.87 0.70 -23.37%
P/EPS 26.67 -5.54 19.41 232.50 -82.50 -5.17 35.00 -16.61%
EY 3.75 -18.06 5.15 0.43 -1.21 -19.35 2.86 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.40 0.43 0.41 0.45 -7.57%

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