[CNASIA] QoQ Annualized Quarter Result on 31-Mar-2022

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -129.77%
YoY- -156.56%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 10,682 11,238 9,930 9,516 11,657 10,242 10,474 1.31%
PBT -7,771 -11,142 -6,452 -7,108 -3,318 -3,392 -2,668 103.55%
Tax -122 -157 -232 -240 120 182 -68 47.49%
NP -7,893 -11,300 -6,684 -7,348 -3,198 -3,209 -2,736 102.26%
-
NP to SH -7,893 -11,300 -6,684 -7,348 -3,198 -3,209 -2,736 102.26%
-
Tax Rate - - - - - - - -
Total Cost 18,575 22,538 16,614 16,864 14,855 13,451 13,210 25.43%
-
Net Worth 49,604 48,241 51,412 53,359 55,116 50,273 45,261 6.28%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 49,604 48,241 51,412 53,359 55,116 50,273 45,261 6.28%
NOSH 186,919 186,919 184,119 178,719 170,971 165,330 151,009 15.23%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -73.89% -100.55% -67.31% -77.22% -27.43% -31.33% -26.12% -
ROE -15.91% -23.42% -13.00% -13.77% -5.80% -6.38% -6.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.81 6.29 5.79 6.42 9.94 10.19 14.58 -45.75%
EPS -4.30 -6.32 -3.90 -4.96 -2.73 -3.19 -3.80 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.30 0.36 0.47 0.50 0.63 -43.06%
Adjusted Per Share Value based on latest NOSH - 178,719
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.16 4.38 3.87 3.71 4.54 3.99 4.08 1.29%
EPS -3.08 -4.40 -2.60 -2.86 -1.25 -1.25 -1.07 101.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1933 0.188 0.2003 0.2079 0.2147 0.1959 0.1764 6.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.245 0.275 0.345 0.385 0.475 0.60 0.50 -
P/RPS 4.21 4.37 5.95 6.00 4.78 5.89 3.43 14.59%
P/EPS -5.70 -4.35 -8.85 -7.77 -17.42 -18.80 -13.13 -42.57%
EY -17.54 -23.00 -11.31 -12.88 -5.74 -5.32 -7.62 74.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.15 1.07 1.01 1.20 0.79 9.85%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 19/08/22 20/05/22 23/02/22 03/11/21 21/09/21 -
Price 0.22 0.26 0.28 0.37 0.39 0.47 0.915 -
P/RPS 3.78 4.13 4.83 5.76 3.92 4.61 6.28 -28.64%
P/EPS -5.12 -4.11 -7.18 -7.46 -14.30 -14.72 -24.03 -64.22%
EY -19.53 -24.32 -13.93 -13.40 -6.99 -6.79 -4.16 179.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 0.93 1.03 0.83 0.94 1.45 -32.09%

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