[CNASIA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 180.66%
YoY- -7.08%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,378 15,960 12,532 21,705 15,730 15,118 12,488 14.87%
PBT -444 -670 -3,660 321 -413 -694 -3,812 -76.11%
Tax 6 8 8 7 6 1,382 8 -17.43%
NP -437 -662 -3,652 328 -406 688 -3,804 -76.33%
-
NP to SH -437 -662 -3,652 328 -406 -688 -3,804 -76.33%
-
Tax Rate - - - -2.18% - - - -
Total Cost 15,815 16,622 16,184 21,377 16,137 14,430 16,292 -1.95%
-
Net Worth 35,142 35,464 33,781 36,079 33,114 32,679 33,964 2.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 35,142 35,464 33,781 36,079 33,114 32,679 33,964 2.29%
NOSH 46,857 47,285 45,650 46,857 43,571 42,999 45,285 2.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.84% -4.15% -29.14% 1.51% -2.59% 4.55% -30.46% -
ROE -1.24% -1.87% -10.81% 0.91% -1.23% -2.11% -11.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.82 33.75 27.45 46.32 36.10 35.16 27.58 12.28%
EPS -0.93 -1.40 -8.00 0.70 -0.93 -1.60 -8.40 -76.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.77 0.76 0.76 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 45,214
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.99 6.22 4.88 8.46 6.13 5.89 4.87 14.78%
EPS -0.17 -0.26 -1.42 0.13 -0.16 -0.27 -1.48 -76.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1369 0.1382 0.1316 0.1406 0.129 0.1273 0.1323 2.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.34 0.33 0.40 0.54 0.56 0.62 0.85 -
P/RPS 1.04 0.98 1.46 1.17 1.55 1.76 3.08 -51.47%
P/EPS -36.43 -23.57 -5.00 77.14 -60.00 -38.75 -10.12 134.70%
EY -2.75 -4.24 -20.00 1.30 -1.67 -2.58 -9.88 -57.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.54 0.70 0.74 0.82 1.13 -45.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 19/08/05 20/05/05 23/02/05 10/11/04 11/08/04 28/05/04 -
Price 0.29 0.34 0.31 0.49 0.52 0.56 0.61 -
P/RPS 0.88 1.01 1.13 1.06 1.44 1.59 2.21 -45.84%
P/EPS -31.07 -24.29 -3.88 70.00 -55.71 -35.00 -7.26 163.36%
EY -3.22 -4.12 -25.81 1.43 -1.79 -2.86 -13.77 -62.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.42 0.64 0.68 0.74 0.81 -38.54%

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