[CNASIA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 959.55%
YoY- 79.45%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 28,421 30,588 18,812 23,659 23,372 17,344 15,708 48.43%
PBT 629 528 -2,624 770 66 -198 -2,660 -
Tax 6 8 8 7 6 8 8 -17.43%
NP 636 536 -2,616 777 73 -190 -2,652 -
-
NP to SH 636 536 -2,616 777 73 -190 -2,652 -
-
Tax Rate -0.95% -1.52% - -0.91% -9.09% - - -
Total Cost 27,785 30,052 21,428 22,882 23,298 17,534 18,360 31.77%
-
Net Worth 34,690 35,733 36,437 36,107 42,899 36,574 33,591 2.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 289 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 34,690 35,733 36,437 36,107 42,899 36,574 33,591 2.16%
NOSH 43,363 44,666 46,714 45,705 54,999 47,499 44,200 -1.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.24% 1.75% -13.91% 3.28% 0.31% -1.10% -16.88% -
ROE 1.83% 1.50% -7.18% 2.15% 0.17% -0.52% -7.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 65.54 68.48 40.27 51.76 42.49 36.51 35.54 50.32%
EPS 1.47 1.20 -5.60 1.70 0.13 -0.40 -6.00 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.78 0.79 0.78 0.77 0.76 3.47%
Adjusted Per Share Value based on latest NOSH - 45,124
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.62 12.50 7.69 9.67 9.55 7.09 6.42 48.46%
EPS 0.26 0.22 -1.07 0.32 0.03 -0.08 -1.08 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1461 0.1489 0.1476 0.1753 0.1495 0.1373 2.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.36 0.38 0.34 0.27 0.29 0.29 0.32 -
P/RPS 0.55 0.55 0.84 0.52 0.68 0.79 0.90 -27.96%
P/EPS 24.55 31.67 -6.07 15.88 217.50 -72.50 -5.33 -
EY 4.07 3.16 -16.47 6.30 0.46 -1.38 -18.75 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.44 0.34 0.37 0.38 0.42 4.70%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 13/02/07 17/11/06 17/08/06 23/05/06 -
Price 0.31 0.32 0.31 0.33 0.31 0.33 0.31 -
P/RPS 0.47 0.47 0.77 0.64 0.73 0.90 0.87 -33.64%
P/EPS 21.14 26.67 -5.54 19.41 232.50 -82.50 -5.17 -
EY 4.73 3.75 -18.06 5.15 0.43 -1.21 -19.35 -
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.42 0.40 0.43 0.41 -3.27%

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