[CNASIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -54.69%
YoY- 116.06%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,681 27,701 27,308 27,536 29,275 28,421 30,588 -4.18%
PBT 683 686 932 412 920 629 528 18.62%
Tax 6 5 8 8 7 6 8 -17.37%
NP 689 692 940 420 927 636 536 18.13%
-
NP to SH 689 692 940 420 927 636 536 18.13%
-
Tax Rate -0.88% -0.73% -0.86% -1.94% -0.76% -0.95% -1.52% -
Total Cost 27,992 27,009 26,368 27,116 28,348 27,785 30,052 -4.60%
-
Net Worth 37,665 38,689 38,539 42,524 36,693 34,690 35,733 3.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - 289 - -
Div Payout % - - - - - 45.45% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,665 38,689 38,539 42,524 36,693 34,690 35,733 3.55%
NOSH 45,933 47,181 47,000 52,499 45,300 43,363 44,666 1.87%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.40% 2.50% 3.44% 1.53% 3.17% 2.24% 1.75% -
ROE 1.83% 1.79% 2.44% 0.99% 2.53% 1.83% 1.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.44 58.71 58.10 52.45 64.62 65.54 68.48 -5.94%
EPS 1.50 1.47 2.00 0.80 2.00 1.47 1.20 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.82 0.82 0.82 0.81 0.81 0.80 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 52,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.72 11.32 11.16 11.25 11.97 11.62 12.50 -4.18%
EPS 0.28 0.28 0.38 0.17 0.38 0.26 0.22 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.154 0.1581 0.1575 0.1738 0.15 0.1418 0.1461 3.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.30 0.26 0.38 0.32 0.36 0.38 -
P/RPS 0.29 0.51 0.45 0.72 0.50 0.55 0.55 -34.60%
P/EPS 12.00 20.45 13.00 47.50 15.64 24.55 31.67 -47.48%
EY 8.33 4.89 7.69 2.11 6.39 4.07 3.16 90.26%
DY 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.22 0.37 0.32 0.47 0.40 0.45 0.48 -40.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 19/11/08 26/08/08 21/05/08 03/03/08 28/11/07 29/08/07 -
Price 0.28 0.27 0.17 0.26 0.35 0.31 0.32 -
P/RPS 0.45 0.46 0.29 0.50 0.54 0.47 0.47 -2.84%
P/EPS 18.67 18.41 8.50 32.50 17.10 21.14 26.67 -21.07%
EY 5.36 5.43 11.76 3.08 5.85 4.73 3.75 26.75%
DY 0.00 0.00 0.00 0.00 0.00 2.15 0.00 -
P/NAPS 0.34 0.33 0.21 0.32 0.43 0.39 0.40 -10.22%

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