[CNASIA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1177.62%
YoY- 21.92%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 21,705 15,730 15,118 12,488 21,332 15,138 11,634 51.26%
PBT 321 -413 -694 -3,812 342 -974 -2,538 -
Tax 7 6 1,382 8 11 1 -2 -
NP 328 -406 688 -3,804 353 -973 -2,540 -
-
NP to SH 328 -406 -688 -3,804 353 -973 -2,540 -
-
Tax Rate -2.18% - - - -3.22% - - -
Total Cost 21,377 16,137 14,430 16,292 20,979 16,111 14,174 31.34%
-
Net Worth 36,079 33,114 32,679 33,964 33,976 34,674 34,017 3.98%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 36,079 33,114 32,679 33,964 33,976 34,674 34,017 3.98%
NOSH 46,857 43,571 42,999 45,285 44,124 45,624 45,357 2.18%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.51% -2.59% 4.55% -30.46% 1.65% -6.43% -21.83% -
ROE 0.91% -1.23% -2.11% -11.20% 1.04% -2.81% -7.47% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.32 36.10 35.16 27.58 48.34 33.18 25.65 48.02%
EPS 0.70 -0.93 -1.60 -8.40 0.80 -2.13 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.76 0.75 0.77 0.76 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 45,285
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.46 6.13 5.89 4.87 8.31 5.90 4.53 51.36%
EPS 0.13 -0.16 -0.27 -1.48 0.14 -0.38 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.129 0.1273 0.1323 0.1324 0.1351 0.1325 4.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.54 0.56 0.62 0.85 1.04 0.94 0.53 -
P/RPS 1.17 1.55 1.76 3.08 2.15 2.83 2.07 -31.52%
P/EPS 77.14 -60.00 -38.75 -10.12 130.00 -44.06 -9.46 -
EY 1.30 -1.67 -2.58 -9.88 0.77 -2.27 -10.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.82 1.13 1.35 1.24 0.71 -0.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 10/11/04 11/08/04 28/05/04 25/02/04 23/10/03 20/08/03 -
Price 0.49 0.52 0.56 0.61 0.98 0.92 0.95 -
P/RPS 1.06 1.44 1.59 2.21 2.03 2.77 3.70 -56.37%
P/EPS 70.00 -55.71 -35.00 -7.26 122.50 -43.13 -16.96 -
EY 1.43 -1.79 -2.86 -13.77 0.82 -2.32 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.74 0.81 1.27 1.21 1.27 -36.54%

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