[CNASIA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 68.64%
YoY- 28.4%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,978 5,537 3,003 2,814 8,018 6,344 3,266 110.12%
PBT 1,073 538 -51 -1,218 -3,524 524 428 84.23%
Tax 10 2 -1 0 -360 -2 0 -
NP 1,083 540 -52 -1,218 -3,884 522 428 85.37%
-
NP to SH 1,083 540 -52 -1,218 -3,884 522 428 85.37%
-
Tax Rate -0.93% -0.37% - - - 0.38% 0.00% -
Total Cost 8,895 4,997 3,055 4,032 11,902 5,822 2,838 113.72%
-
Net Worth 34,746 34,199 38,999 34,284 35,711 37,409 37,806 -5.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 34,746 34,199 38,999 34,284 35,711 37,409 37,806 -5.45%
NOSH 45,124 44,999 51,999 45,111 45,204 43,499 35,666 16.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.85% 9.75% -1.73% -43.28% -48.44% 8.23% 13.10% -
ROE 3.12% 1.58% -0.13% -3.55% -10.88% 1.40% 1.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.11 12.30 5.78 6.24 17.74 14.58 9.16 79.65%
EPS 2.40 1.20 -0.10 -2.70 -8.60 1.20 1.20 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.76 0.79 0.86 1.06 -19.14%
Adjusted Per Share Value based on latest NOSH - 45,111
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.89 2.16 1.17 1.10 3.12 2.47 1.27 110.48%
EPS 0.42 0.21 -0.02 -0.47 -1.51 0.20 0.17 82.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1333 0.152 0.1336 0.1391 0.1458 0.1473 -5.44%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.04 0.94 0.53 0.42 0.41 0.50 0.84 -
P/RPS 4.70 7.64 9.18 6.73 2.31 3.43 9.17 -35.87%
P/EPS 43.33 78.33 -530.00 -15.56 -4.77 41.67 70.00 -27.30%
EY 2.31 1.28 -0.19 -6.43 -20.96 2.40 1.43 37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 0.71 0.55 0.52 0.58 0.79 42.79%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 23/10/03 20/08/03 28/05/03 26/02/03 28/11/02 29/08/02 -
Price 0.98 0.92 0.95 0.44 0.50 0.47 0.64 -
P/RPS 4.43 7.48 16.45 7.05 2.82 3.22 6.99 -26.15%
P/EPS 40.83 76.67 -950.00 -16.30 -5.82 39.17 53.33 -16.26%
EY 2.45 1.30 -0.11 -6.14 -17.18 2.55 1.88 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.21 1.27 0.58 0.63 0.55 0.60 64.62%

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