[CNASIA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 94.34%
YoY- 19.31%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 20,776 13,654 6,884 29,275 21,316 15,294 4,703 168.50%
PBT 515 466 103 920 472 264 -656 -
Tax 4 4 2 7 5 4 2 58.53%
NP 519 470 105 927 477 268 -654 -
-
NP to SH 519 470 105 927 477 268 -654 -
-
Tax Rate -0.78% -0.86% -1.94% -0.76% -1.06% -1.52% - -
Total Cost 20,257 13,184 6,779 28,348 20,839 15,026 5,357 142.13%
-
Net Worth 38,689 38,539 42,524 36,693 34,690 35,733 36,437 4.06%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 216 - - -
Div Payout % - - - - 45.45% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 38,689 38,539 42,524 36,693 34,690 35,733 36,437 4.06%
NOSH 47,181 47,000 52,499 45,300 43,363 44,666 46,714 0.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.50% 3.44% 1.53% 3.17% 2.24% 1.75% -13.91% -
ROE 1.34% 1.22% 0.25% 2.53% 1.38% 0.75% -1.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.03 29.05 13.11 64.62 49.16 34.24 10.07 166.67%
EPS 1.10 1.00 0.20 2.00 1.10 0.60 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.81 0.80 0.80 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 45,300
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.49 5.58 2.81 11.97 8.71 6.25 1.92 168.67%
EPS 0.21 0.19 0.04 0.38 0.19 0.11 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1581 0.1575 0.1738 0.15 0.1418 0.1461 0.1489 4.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.26 0.38 0.32 0.36 0.38 0.34 -
P/RPS 0.68 0.89 2.90 0.50 0.73 1.11 3.38 -65.56%
P/EPS 27.27 26.00 190.00 15.64 32.73 63.33 -24.29 -
EY 3.67 3.85 0.53 6.39 3.06 1.58 -4.12 -
DY 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.37 0.32 0.47 0.40 0.45 0.48 0.44 -10.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 21/05/08 03/03/08 28/11/07 29/08/07 28/05/07 -
Price 0.27 0.17 0.26 0.35 0.31 0.32 0.31 -
P/RPS 0.61 0.59 1.98 0.54 0.63 0.93 3.08 -65.92%
P/EPS 24.55 17.00 130.00 17.10 28.18 53.33 -22.14 -
EY 4.07 5.88 0.77 5.85 3.55 1.88 -4.52 -
DY 0.00 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.33 0.21 0.32 0.43 0.39 0.40 0.40 -12.00%

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