[CNASIA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 246.94%
YoY- -62.22%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 5,564 5,173 4,607 7,905 7,122 6,770 6,884 -13.21%
PBT 300 289 -987 168 49 363 103 103.81%
Tax 1 2 2 2 0 2 2 -36.97%
NP 301 291 -985 170 49 365 105 101.66%
-
NP to SH 301 291 -985 170 49 365 105 101.66%
-
Tax Rate -0.33% -0.69% - -1.19% 0.00% -0.55% -1.94% -
Total Cost 5,263 4,882 5,592 7,735 7,073 6,405 6,779 -15.51%
-
Net Worth 34,830 38,799 35,818 34,849 40,179 37,412 42,524 -12.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 34,830 38,799 35,818 34,849 40,179 37,412 42,524 -12.44%
NOSH 43,000 48,499 44,772 42,499 48,999 45,624 52,499 -12.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.41% 5.63% -21.38% 2.15% 0.69% 5.39% 1.53% -
ROE 0.86% 0.75% -2.75% 0.49% 0.12% 0.98% 0.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.94 10.67 10.29 18.60 14.53 14.84 13.11 -0.86%
EPS 0.70 0.60 -2.20 0.40 0.10 0.80 0.20 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.80 0.82 0.82 0.82 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 42,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.17 2.02 1.80 3.08 2.77 2.64 2.68 -13.11%
EPS 0.12 0.11 -0.38 0.07 0.02 0.14 0.04 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1512 0.1396 0.1358 0.1566 0.1458 0.1657 -12.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.41 0.30 0.38 0.18 0.30 0.26 0.38 -
P/RPS 3.17 2.81 3.69 0.97 2.06 1.75 2.90 6.10%
P/EPS 58.57 50.00 -17.27 45.00 300.00 32.50 190.00 -54.33%
EY 1.71 2.00 -5.79 2.22 0.33 3.08 0.53 118.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.38 0.48 0.22 0.37 0.32 0.47 5.59%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 28/07/09 27/05/09 02/03/09 19/11/08 26/08/08 21/05/08 -
Price 0.60 0.34 0.17 0.28 0.27 0.17 0.26 -
P/RPS 4.64 3.19 1.65 1.51 1.86 1.15 1.98 76.33%
P/EPS 85.71 56.67 -7.73 70.00 270.00 21.25 130.00 -24.22%
EY 1.17 1.76 -12.94 1.43 0.37 4.71 0.77 32.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.43 0.21 0.34 0.33 0.21 0.32 74.78%

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