[CNASIA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.66%
YoY- 767.28%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,308 27,536 29,275 28,421 30,588 18,812 23,659 10.04%
PBT 932 412 920 629 528 -2,624 770 13.58%
Tax 8 8 7 6 8 8 7 9.31%
NP 940 420 927 636 536 -2,616 777 13.55%
-
NP to SH 940 420 927 636 536 -2,616 777 13.55%
-
Tax Rate -0.86% -1.94% -0.76% -0.95% -1.52% - -0.91% -
Total Cost 26,368 27,116 28,348 27,785 30,052 21,428 22,882 9.92%
-
Net Worth 38,539 42,524 36,693 34,690 35,733 36,437 36,107 4.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 289 - - - -
Div Payout % - - - 45.45% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,539 42,524 36,693 34,690 35,733 36,437 36,107 4.44%
NOSH 47,000 52,499 45,300 43,363 44,666 46,714 45,705 1.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.44% 1.53% 3.17% 2.24% 1.75% -13.91% 3.28% -
ROE 2.44% 0.99% 2.53% 1.83% 1.50% -7.18% 2.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.10 52.45 64.62 65.54 68.48 40.27 51.76 8.01%
EPS 2.00 0.80 2.00 1.47 1.20 -5.60 1.70 11.45%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.80 0.80 0.78 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 41,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.16 11.25 11.97 11.62 12.50 7.69 9.67 10.03%
EPS 0.38 0.17 0.38 0.26 0.22 -1.07 0.32 12.15%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.1575 0.1738 0.15 0.1418 0.1461 0.1489 0.1476 4.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.38 0.32 0.36 0.38 0.34 0.27 -
P/RPS 0.45 0.72 0.50 0.55 0.55 0.84 0.52 -9.19%
P/EPS 13.00 47.50 15.64 24.55 31.67 -6.07 15.88 -12.49%
EY 7.69 2.11 6.39 4.07 3.16 -16.47 6.30 14.22%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.40 0.45 0.48 0.44 0.34 -3.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 03/03/08 28/11/07 29/08/07 28/05/07 13/02/07 -
Price 0.17 0.26 0.35 0.31 0.32 0.31 0.33 -
P/RPS 0.29 0.50 0.54 0.47 0.47 0.77 0.64 -41.03%
P/EPS 8.50 32.50 17.10 21.14 26.67 -5.54 19.41 -42.36%
EY 11.76 3.08 5.85 4.73 3.75 -18.06 5.15 73.49%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.21 0.32 0.43 0.39 0.40 0.40 0.42 -37.03%

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