[CNASIA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.31%
YoY- -420.93%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,233 2,664 3,736 3,310 3,572 4,006 6,453 -50.80%
PBT -1,446 -1,525 -728 -967 -1,079 -1,204 491 -
Tax 2 2 2 1 2 2 2 0.00%
NP -1,444 -1,523 -726 -966 -1,077 -1,202 493 -
-
NP to SH -1,444 -1,523 -779 -966 -1,077 -1,202 493 -
-
Tax Rate - - - - - - -0.41% -
Total Cost 3,677 4,187 4,462 4,276 4,649 5,208 5,960 -27.59%
-
Net Worth 30,233 31,355 33,451 34,500 34,553 36,984 36,750 -12.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 30,233 31,355 33,451 34,500 34,553 36,984 36,750 -12.23%
NOSH 45,124 44,794 45,823 46,000 44,874 46,230 44,818 0.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -64.67% -57.17% -19.43% -29.18% -30.15% -30.00% 7.64% -
ROE -4.78% -4.86% -2.33% -2.80% -3.12% -3.25% 1.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.95 5.95 8.15 7.20 7.96 8.67 14.40 -51.02%
EPS -3.20 -3.40 -1.70 -2.10 -2.40 -2.60 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.70 0.73 0.75 0.77 0.80 0.82 -12.63%
Adjusted Per Share Value based on latest NOSH - 46,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.87 1.04 1.46 1.29 1.39 1.56 2.51 -50.75%
EPS -0.56 -0.59 -0.30 -0.38 -0.42 -0.47 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1222 0.1303 0.1344 0.1346 0.1441 0.1432 -12.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.80 0.80 0.61 0.50 0.53 0.51 0.50 -
P/RPS 16.17 13.45 7.48 6.95 6.66 5.89 3.47 179.77%
P/EPS -25.00 -23.53 -35.88 -23.81 -22.08 -19.62 45.45 -
EY -4.00 -4.25 -2.79 -4.20 -4.53 -5.10 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 0.84 0.67 0.69 0.64 0.61 56.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 23/05/11 22/02/11 09/11/10 09/08/10 31/05/10 23/02/10 -
Price 0.73 0.76 0.78 0.59 0.45 0.55 0.52 -
P/RPS 14.75 12.78 9.57 8.20 5.65 6.35 3.61 156.23%
P/EPS -22.81 -22.35 -45.88 -28.10 -18.75 -21.15 47.27 -
EY -4.38 -4.47 -2.18 -3.56 -5.33 -4.73 2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.09 1.07 0.79 0.58 0.69 0.63 44.26%

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