[CNASIA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25266.67%
YoY- 20.22%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 8,857 4,745 3,927 10,149 3,554 4,847 3,133 99.80%
PBT 149 566 -665 759 2 580 -915 -
Tax 1 2 2 2 1 2 2 -36.97%
NP 150 568 -663 761 3 582 -913 -
-
NP to SH 150 568 -663 761 3 582 -913 -
-
Tax Rate -0.67% -0.35% - -0.26% -50.00% -0.34% - -
Total Cost 8,707 4,177 4,590 9,388 3,551 4,265 4,046 66.60%
-
Net Worth 38,999 33,643 33,591 34,916 33,576 33,576 33,781 10.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 38,999 33,643 33,591 34,916 33,576 33,576 33,781 10.03%
NOSH 49,999 43,692 44,200 44,764 44,769 44,769 45,650 6.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.69% 11.97% -16.88% 7.50% 0.08% 12.01% -29.14% -
ROE 0.38% 1.69% -1.97% 2.18% 0.01% 1.73% -2.70% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.71 10.86 8.88 22.67 7.94 10.83 6.86 88.08%
EPS 0.30 1.30 -1.50 1.70 0.00 1.30 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.76 0.78 0.75 0.75 0.74 3.56%
Adjusted Per Share Value based on latest NOSH - 44,764
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.45 1.85 1.53 3.95 1.38 1.89 1.22 99.84%
EPS 0.06 0.22 -0.26 0.30 0.00 0.23 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1311 0.1309 0.136 0.1308 0.1308 0.1316 10.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.29 0.32 0.28 0.34 0.33 0.40 -
P/RPS 1.64 2.67 3.60 1.24 4.28 3.05 5.83 -57.03%
P/EPS 96.67 22.31 -21.33 16.47 5,073.85 25.38 -20.00 -
EY 1.03 4.48 -4.69 6.07 0.02 3.94 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.36 0.45 0.44 0.54 -22.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 23/05/06 27/02/06 29/11/05 19/08/05 20/05/05 -
Price 0.31 0.33 0.31 0.35 0.29 0.34 0.31 -
P/RPS 1.75 3.04 3.49 1.54 3.65 3.14 4.52 -46.84%
P/EPS 103.33 25.38 -20.67 20.59 4,327.69 26.15 -15.50 -
EY 0.97 3.94 -4.84 4.86 0.02 3.82 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.41 0.45 0.39 0.45 0.42 -3.19%

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