[CNASIA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -71.84%
YoY- -11.55%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 20,348 15,711 10,277 4,698 20,075 15,754 10,109 59.21%
PBT 1,860 1,394 1,135 563 1,981 1,529 1,204 33.53%
Tax -238 -188 -80 -50 -159 -126 41 -
NP 1,622 1,206 1,055 513 1,822 1,403 1,245 19.22%
-
NP to SH 1,622 1,206 1,055 513 1,822 1,403 1,245 19.22%
-
Tax Rate 12.80% 13.49% 7.05% 8.88% 8.03% 8.24% -3.41% -
Total Cost 18,726 14,505 9,222 4,185 18,253 14,351 8,864 64.41%
-
Net Worth 41,297 41,751 41,297 40,843 40,389 40,843 40,843 0.73%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 41,297 41,751 41,297 40,843 40,389 40,843 40,843 0.73%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.97% 7.68% 10.27% 10.92% 9.08% 8.91% 12.32% -
ROE 3.93% 2.89% 2.55% 1.26% 4.51% 3.44% 3.05% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.84 34.62 22.65 10.35 44.24 34.71 22.28 59.20%
EPS 3.57 2.66 2.32 1.10 4.01 3.09 2.70 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.91 0.90 0.89 0.90 0.90 0.73%
Adjusted Per Share Value based on latest NOSH - 45,382
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.93 6.12 4.00 1.83 7.82 6.14 3.94 59.20%
EPS 0.63 0.47 0.41 0.20 0.71 0.55 0.49 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.1627 0.1609 0.1591 0.1574 0.1591 0.1591 0.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.53 0.465 0.50 0.51 0.495 0.515 0.40 -
P/RPS 1.18 1.34 2.21 4.93 1.12 1.48 1.80 -24.47%
P/EPS 14.83 17.50 21.51 45.12 12.33 16.66 14.58 1.13%
EY 6.74 5.71 4.65 2.22 8.11 6.00 6.86 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.55 0.57 0.56 0.57 0.44 20.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 15/11/18 18/07/18 15/05/18 27/02/18 29/11/17 21/08/17 -
Price 0.435 0.49 0.49 0.505 0.525 0.50 0.46 -
P/RPS 0.97 1.42 2.16 4.88 1.19 1.44 2.07 -39.58%
P/EPS 12.17 18.44 21.08 44.67 13.08 16.17 16.77 -19.19%
EY 8.22 5.42 4.74 2.24 7.65 6.18 5.96 23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.54 0.56 0.59 0.56 0.51 -3.95%

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