[CNASIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 60.82%
YoY- -45.66%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,186 23,272 18,414 18,168 14,956 10,376 20,392 -10.80%
PBT -7,420 -5,256 -726 -2,305 -5,884 -6,080 -1,481 193.66%
Tax 0 0 0 0 0 0 0 -
NP -7,420 -5,256 -726 -2,305 -5,884 -6,080 -1,481 193.66%
-
NP to SH -7,420 -5,256 -726 -2,305 -5,884 -6,080 -1,481 193.66%
-
Tax Rate - - - - - - - -
Total Cost 24,606 28,528 19,140 20,473 20,840 16,456 21,873 8.18%
-
Net Worth 24,052 26,321 28,304 26,775 25,413 26,775 28,590 -10.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,052 26,321 28,304 26,775 25,413 26,775 28,590 -10.91%
NOSH 45,382 45,382 46,400 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -43.17% -22.59% -3.94% -12.69% -39.34% -58.60% -7.26% -
ROE -30.85% -19.97% -2.57% -8.61% -23.15% -22.71% -5.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.87 51.28 39.69 40.03 32.96 22.86 44.93 -10.79%
EPS -16.40 -11.60 -1.16 -5.07 -13.00 -13.20 -3.30 192.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.58 0.61 0.59 0.56 0.59 0.63 -10.91%
Adjusted Per Share Value based on latest NOSH - 45,382
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.70 9.07 7.17 7.08 5.83 4.04 7.95 -10.80%
EPS -2.89 -2.05 -0.28 -0.90 -2.29 -2.37 -0.58 192.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1026 0.1103 0.1043 0.099 0.1043 0.1114 -10.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.49 0.75 0.71 0.70 0.695 0.75 0.71 -
P/RPS 3.93 1.46 1.79 1.75 2.11 3.28 1.58 83.88%
P/EPS -9.11 -6.48 -45.38 -13.78 -5.36 -5.60 -21.76 -44.12%
EY -10.97 -15.44 -2.20 -7.26 -18.66 -17.86 -4.60 78.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.29 1.16 1.19 1.24 1.27 1.13 83.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 27/05/14 26/02/14 27/11/13 22/08/13 22/05/13 26/02/13 -
Price 1.29 1.26 0.71 0.75 0.715 0.85 0.70 -
P/RPS 3.41 2.46 1.79 1.87 2.17 3.72 1.56 68.67%
P/EPS -7.89 -10.88 -45.38 -14.76 -5.51 -6.34 -21.45 -48.75%
EY -12.67 -9.19 -2.20 -6.77 -18.13 -15.76 -4.66 95.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.17 1.16 1.27 1.28 1.44 1.11 68.84%

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