[CNASIA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -5.11%
YoY- 28.4%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 21,332 15,138 11,634 11,256 21,385 17,822 14,046 32.02%
PBT 342 -974 -2,538 -4,872 -4,273 -998 -2,546 -
Tax 11 1 -2 0 -362 -2 2,546 -97.32%
NP 353 -973 -2,540 -4,872 -4,635 -1,001 0 -
-
NP to SH 353 -973 -2,540 -4,872 -4,635 -1,001 -2,546 -
-
Tax Rate -3.22% - - - - - - -
Total Cost 20,979 16,111 14,174 16,128 26,020 18,823 14,046 30.56%
-
Net Worth 33,976 34,674 34,017 34,284 35,478 37,991 38,553 -8.05%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,976 34,674 34,017 34,284 35,478 37,991 38,553 -8.05%
NOSH 44,124 45,624 45,357 45,111 45,484 44,176 36,371 13.70%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.65% -6.43% -21.83% -43.28% -21.67% -5.62% 0.00% -
ROE 1.04% -2.81% -7.47% -14.21% -13.06% -2.64% -6.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.34 33.18 25.65 24.95 47.02 40.34 38.62 16.09%
EPS 0.80 -2.13 -5.60 -10.80 -10.20 -2.27 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.76 0.78 0.86 1.06 -19.14%
Adjusted Per Share Value based on latest NOSH - 45,111
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.31 5.90 4.53 4.39 8.33 6.94 5.47 32.05%
EPS 0.14 -0.38 -0.99 -1.90 -1.81 -0.39 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.1351 0.1325 0.1336 0.1382 0.148 0.1502 -8.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.04 0.94 0.53 0.42 0.41 0.50 0.84 -
P/RPS 2.15 2.83 2.07 1.68 0.87 1.24 2.18 -0.91%
P/EPS 130.00 -44.06 -9.46 -3.89 -4.02 -22.06 -12.00 -
EY 0.77 -2.27 -10.57 -25.71 -24.85 -4.53 -8.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 0.71 0.55 0.53 0.58 0.79 42.79%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 23/10/03 20/08/03 28/05/03 26/02/03 28/11/02 29/08/02 -
Price 0.98 0.92 0.95 0.44 0.50 0.47 0.64 -
P/RPS 2.03 2.77 3.70 1.76 1.06 1.16 1.66 14.31%
P/EPS 122.50 -43.13 -16.96 -4.07 -4.91 -20.74 -9.14 -
EY 0.82 -2.32 -5.89 -24.55 -20.38 -4.82 -10.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.21 1.27 0.58 0.64 0.55 0.60 64.62%

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