[CNASIA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -712.47%
YoY- 27.38%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,659 23,372 17,344 15,708 21,683 15,378 15,960 29.91%
PBT 770 66 -198 -2,660 426 -444 -670 -
Tax 7 6 8 8 7 6 8 -8.49%
NP 777 73 -190 -2,652 433 -437 -662 -
-
NP to SH 777 73 -190 -2,652 433 -437 -662 -
-
Tax Rate -0.91% -9.09% - - -1.64% - - -
Total Cost 22,882 23,298 17,534 18,360 21,250 15,815 16,622 23.67%
-
Net Worth 36,107 42,899 36,574 33,591 33,773 35,142 35,464 1.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 36,107 42,899 36,574 33,591 33,773 35,142 35,464 1.20%
NOSH 45,705 54,999 47,499 44,200 43,300 46,857 47,285 -2.23%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.28% 0.31% -1.10% -16.88% 2.00% -2.84% -4.15% -
ROE 2.15% 0.17% -0.52% -7.89% 1.28% -1.24% -1.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.76 42.49 36.51 35.54 50.08 32.82 33.75 32.88%
EPS 1.70 0.13 -0.40 -6.00 1.00 -0.93 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.77 0.76 0.78 0.75 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 44,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.22 9.11 6.76 6.12 8.45 5.99 6.22 29.91%
EPS 0.30 0.03 -0.07 -1.03 0.17 -0.17 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1671 0.1425 0.1309 0.1316 0.1369 0.1382 1.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.29 0.29 0.32 0.28 0.34 0.33 -
P/RPS 0.52 0.68 0.79 0.90 0.56 1.04 0.98 -34.38%
P/EPS 15.88 217.50 -72.50 -5.33 28.00 -36.43 -23.57 -
EY 6.30 0.46 -1.38 -18.75 3.57 -2.75 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.38 0.42 0.36 0.45 0.44 -15.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 17/11/06 17/08/06 23/05/06 27/02/06 29/11/05 19/08/05 -
Price 0.33 0.31 0.33 0.31 0.35 0.29 0.34 -
P/RPS 0.64 0.73 0.90 0.87 0.70 0.88 1.01 -26.16%
P/EPS 19.41 232.50 -82.50 -5.17 35.00 -31.07 -24.29 -
EY 5.15 0.43 -1.21 -19.35 2.86 -3.22 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.43 0.41 0.45 0.39 0.45 -4.48%

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