[CNASIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 119.08%
YoY- -85.49%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,517 15,156 16,024 21,797 20,458 19,560 16,268 -7.30%
PBT -4,333 -4,566 -4,816 93 -530 -1,396 -3,948 6.39%
Tax 6 8 8 7 6 8 8 -17.43%
NP -4,326 -4,558 -4,808 100 -524 -1,388 -3,940 6.42%
-
NP to SH -4,326 -4,558 -4,808 100 -524 -1,388 -3,940 6.42%
-
Tax Rate - - - -7.53% - - - -
Total Cost 18,843 19,714 20,832 21,697 20,982 20,948 20,208 -4.55%
-
Net Worth 33,802 35,096 36,984 40,999 35,370 37,013 35,818 -3.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 33,802 35,096 36,984 40,999 35,370 37,013 35,818 -3.78%
NOSH 45,069 45,580 46,230 49,999 43,666 46,266 44,772 0.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -29.80% -30.07% -30.00% 0.46% -2.56% -7.10% -24.22% -
ROE -12.80% -12.99% -13.00% 0.24% -1.48% -3.75% -11.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.21 33.25 34.66 43.59 46.85 42.28 36.33 -7.70%
EPS -9.60 -10.00 -10.40 0.20 -1.20 -3.00 -8.80 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.80 0.82 0.81 0.80 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 44,818
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.66 5.91 6.24 8.49 7.97 7.62 6.34 -7.27%
EPS -1.69 -1.78 -1.87 0.04 -0.20 -0.54 -1.54 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1317 0.1367 0.1441 0.1597 0.1378 0.1442 0.1396 -3.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.53 0.51 0.50 0.41 0.30 0.38 -
P/RPS 1.55 1.59 1.47 1.15 0.88 0.71 1.05 29.61%
P/EPS -5.21 -5.30 -4.90 250.00 -34.17 -10.00 -4.32 13.28%
EY -19.20 -18.87 -20.39 0.40 -2.93 -10.00 -23.16 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.64 0.61 0.51 0.38 0.48 24.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 09/08/10 31/05/10 23/02/10 12/11/09 28/07/09 27/05/09 -
Price 0.59 0.45 0.55 0.52 0.60 0.34 0.17 -
P/RPS 1.83 1.35 1.59 1.19 1.28 0.80 0.47 147.29%
P/EPS -6.15 -4.50 -5.29 260.00 -50.00 -11.33 -1.93 116.39%
EY -16.27 -22.22 -18.91 0.38 -2.00 -8.82 -51.76 -53.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.58 0.69 0.63 0.74 0.43 0.21 141.68%

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