[CNASIA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 92.06%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 18,745 14,684 9,466 5,337 13,114 10,027 7,154 89.50%
PBT 23,104 198 -366 -499 -6,284 -5,304 -3,820 -
Tax -1,057 0 0 0 0 0 0 -
NP 22,047 198 -366 -499 -6,284 -5,304 -3,820 -
-
NP to SH 22,047 198 -366 -499 -6,284 -5,304 -3,820 -
-
Tax Rate 4.57% 0.00% - - - - - -
Total Cost -3,302 14,486 9,832 5,836 19,398 15,331 10,974 -
-
Net Worth 39,482 17,698 16,791 16,791 -17,210 18,152 19,514 59.62%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 39,482 17,698 16,791 16,791 -17,210 18,152 19,514 59.62%
NOSH 45,382 45,382 45,382 45,382 45,289 45,382 45,382 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 117.62% 1.35% -3.87% -9.35% -47.92% -52.90% -53.40% -
ROE 55.84% 1.12% -2.18% -2.97% 0.00% -29.22% -19.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 41.30 32.36 20.86 11.76 28.96 22.09 15.76 89.52%
EPS 48.60 0.40 -0.80 -1.10 -13.80 -11.70 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.39 0.37 0.37 -0.38 0.40 0.43 59.62%
Adjusted Per Share Value based on latest NOSH - 45,382
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.66 6.00 3.87 2.18 5.36 4.10 2.92 89.65%
EPS 9.01 0.08 -0.15 -0.20 -2.57 -2.17 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1614 0.0723 0.0686 0.0686 -0.0703 0.0742 0.0798 59.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.325 0.35 0.22 0.185 0.28 0.315 0.375 -
P/RPS 0.79 1.08 1.05 1.57 0.97 1.43 2.38 -51.89%
P/EPS 0.67 80.22 -27.28 -16.82 -2.02 -2.70 -4.46 -
EY 149.48 1.25 -3.67 -5.94 -49.55 -37.10 -22.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.90 0.59 0.50 0.00 0.79 0.87 -43.30%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 16/11/16 27/07/16 13/05/16 26/02/16 25/11/15 27/08/15 -
Price 0.40 0.245 0.275 0.155 0.185 0.28 0.34 -
P/RPS 0.97 0.76 1.32 1.32 0.64 1.27 2.16 -41.21%
P/EPS 0.82 56.15 -34.10 -14.10 -1.33 -2.40 -4.04 -
EY 121.45 1.78 -2.93 -7.09 -75.00 -41.74 -24.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.74 0.42 0.00 0.70 0.79 -30.15%

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