[CNASIA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 199.01%
YoY- 32.01%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,372 17,344 15,708 21,683 15,378 15,960 12,532 51.45%
PBT 66 -198 -2,660 426 -444 -670 -3,660 -
Tax 6 8 8 7 6 8 8 -17.43%
NP 73 -190 -2,652 433 -437 -662 -3,652 -
-
NP to SH 73 -190 -2,652 433 -437 -662 -3,652 -
-
Tax Rate -9.09% - - -1.64% - - - -
Total Cost 23,298 17,534 18,360 21,250 15,815 16,622 16,184 27.46%
-
Net Worth 42,899 36,574 33,591 33,773 35,142 35,464 33,781 17.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 42,899 36,574 33,591 33,773 35,142 35,464 33,781 17.25%
NOSH 54,999 47,499 44,200 43,300 46,857 47,285 45,650 13.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.31% -1.10% -16.88% 2.00% -2.84% -4.15% -29.14% -
ROE 0.17% -0.52% -7.89% 1.28% -1.24% -1.87% -10.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.49 36.51 35.54 50.08 32.82 33.75 27.45 33.77%
EPS 0.13 -0.40 -6.00 1.00 -0.93 -1.40 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.76 0.78 0.75 0.75 0.74 3.56%
Adjusted Per Share Value based on latest NOSH - 44,764
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.11 6.76 6.12 8.45 5.99 6.22 4.88 51.55%
EPS 0.03 -0.07 -1.03 0.17 -0.17 -0.26 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1425 0.1309 0.1316 0.1369 0.1382 0.1316 17.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.29 0.32 0.28 0.34 0.33 0.40 -
P/RPS 0.68 0.79 0.90 0.56 1.04 0.98 1.46 -39.88%
P/EPS 217.50 -72.50 -5.33 28.00 -36.43 -23.57 -5.00 -
EY 0.46 -1.38 -18.75 3.57 -2.75 -4.24 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.36 0.45 0.44 0.54 -22.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 23/05/06 27/02/06 29/11/05 19/08/05 20/05/05 -
Price 0.31 0.33 0.31 0.35 0.29 0.34 0.31 -
P/RPS 0.73 0.90 0.87 0.70 0.88 1.01 1.13 -25.24%
P/EPS 232.50 -82.50 -5.17 35.00 -31.07 -24.29 -3.88 -
EY 0.43 -1.21 -19.35 2.86 -3.22 -4.12 -25.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.41 0.45 0.39 0.45 0.42 -3.19%

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