[CNASIA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 77.99%
YoY- 767.27%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,654 6,884 29,275 21,316 15,294 4,703 23,659 -30.70%
PBT 466 103 920 472 264 -656 770 -28.47%
Tax 4 2 7 5 4 2 7 -31.16%
NP 470 105 927 477 268 -654 777 -28.49%
-
NP to SH 470 105 927 477 268 -654 777 -28.49%
-
Tax Rate -0.86% -1.94% -0.76% -1.06% -1.52% - -0.91% -
Total Cost 13,184 6,779 28,348 20,839 15,026 5,357 22,882 -30.78%
-
Net Worth 38,539 42,524 36,693 34,690 35,733 36,437 36,107 4.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 216 - - - -
Div Payout % - - - 45.45% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,539 42,524 36,693 34,690 35,733 36,437 36,107 4.44%
NOSH 47,000 52,499 45,300 43,363 44,666 46,714 45,705 1.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.44% 1.53% 3.17% 2.24% 1.75% -13.91% 3.28% -
ROE 1.22% 0.25% 2.53% 1.38% 0.75% -1.79% 2.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.05 13.11 64.62 49.16 34.24 10.07 51.76 -31.98%
EPS 1.00 0.20 2.00 1.10 0.60 -1.40 1.70 -29.81%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.80 0.80 0.78 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 41,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.58 2.81 11.97 8.71 6.25 1.92 9.67 -30.71%
EPS 0.19 0.04 0.38 0.19 0.11 -0.27 0.32 -29.37%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.1575 0.1738 0.15 0.1418 0.1461 0.1489 0.1476 4.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.38 0.32 0.36 0.38 0.34 0.27 -
P/RPS 0.89 2.90 0.50 0.73 1.11 3.38 0.52 43.13%
P/EPS 26.00 190.00 15.64 32.73 63.33 -24.29 15.88 38.95%
EY 3.85 0.53 6.39 3.06 1.58 -4.12 6.30 -28.00%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.40 0.45 0.48 0.44 0.34 -3.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 03/03/08 28/11/07 29/08/07 28/05/07 13/02/07 -
Price 0.17 0.26 0.35 0.31 0.32 0.31 0.33 -
P/RPS 0.59 1.98 0.54 0.63 0.93 3.08 0.64 -5.28%
P/EPS 17.00 130.00 17.10 28.18 53.33 -22.14 19.41 -8.46%
EY 5.88 0.77 5.85 3.55 1.88 -4.52 5.15 9.24%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.21 0.32 0.43 0.39 0.40 0.40 0.42 -37.03%

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