[CNASIA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 148.36%
YoY- 107.62%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,798 7,559 3,122 21,332 11,354 5,817 2,814 159.33%
PBT -310 -347 -953 342 -731 -1,269 -1,218 -59.73%
Tax 5 691 2 11 1 -1 0 -
NP -305 344 -951 353 -730 -1,270 -1,218 -60.17%
-
NP to SH -305 -344 -951 353 -730 -1,270 -1,218 -60.17%
-
Tax Rate - - - -3.22% - - - -
Total Cost 12,103 7,215 4,073 20,979 12,084 7,087 4,032 107.67%
-
Net Worth 33,114 32,679 33,964 33,976 34,674 34,017 34,284 -2.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 33,114 32,679 33,964 33,976 34,674 34,017 34,284 -2.28%
NOSH 43,571 42,999 45,285 44,124 45,624 45,357 45,111 -2.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.59% 4.55% -30.46% 1.65% -6.43% -21.83% -43.28% -
ROE -0.92% -1.05% -2.80% 1.04% -2.11% -3.73% -3.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.08 17.58 6.89 48.34 24.89 12.82 6.24 165.34%
EPS -0.70 -0.80 -2.10 0.80 -1.60 -2.80 -2.70 -59.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.77 0.76 0.75 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 45,124
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.60 2.95 1.22 8.31 4.42 2.27 1.10 158.88%
EPS -0.12 -0.13 -0.37 0.14 -0.28 -0.49 -0.47 -59.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1273 0.1323 0.1324 0.1351 0.1325 0.1336 -2.30%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.62 0.85 1.04 0.94 0.53 0.42 -
P/RPS 2.07 3.53 12.33 2.15 3.78 4.13 6.73 -54.33%
P/EPS -80.00 -77.50 -40.48 130.00 -58.75 -18.93 -15.56 197.00%
EY -1.25 -1.29 -2.47 0.77 -1.70 -5.28 -6.43 -66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 1.13 1.35 1.24 0.71 0.55 21.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 11/08/04 28/05/04 25/02/04 23/10/03 20/08/03 28/05/03 -
Price 0.52 0.56 0.61 0.98 0.92 0.95 0.44 -
P/RPS 1.92 3.19 8.85 2.03 3.70 7.41 7.05 -57.88%
P/EPS -74.29 -70.00 -29.05 122.50 -57.50 -33.93 -16.30 174.13%
EY -1.35 -1.43 -3.44 0.82 -1.74 -2.95 -6.14 -63.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.81 1.27 1.21 1.27 0.58 11.15%

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