[CNASIA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -8.55%
YoY- -213.74%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,574 13,559 13,102 11,943 13,282 14,624 17,341 -10.93%
PBT -3,522 -4,006 -4,500 -4,666 -4,299 -3,978 -2,759 17.65%
Tax 5 7 7 7 7 7 7 -20.07%
NP -3,517 -3,999 -4,493 -4,659 -4,292 -3,971 -2,752 17.74%
-
NP to SH -3,517 -3,999 -4,493 -4,659 -4,292 -3,971 -2,752 17.74%
-
Tax Rate - - - - - - - -
Total Cost 18,091 17,558 17,595 16,602 17,574 18,595 20,093 -6.75%
-
Net Worth 28,007 29,333 28,888 30,233 31,355 33,451 34,500 -12.96%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 28,007 29,333 28,888 30,233 31,355 33,451 34,500 -12.96%
NOSH 45,382 45,382 44,444 45,124 44,794 45,823 46,000 -0.89%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -24.13% -29.49% -34.29% -39.01% -32.31% -27.15% -15.87% -
ROE -12.56% -13.63% -15.55% -15.41% -13.69% -11.87% -7.98% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.26 30.51 29.48 26.47 29.65 31.91 37.70 -9.85%
EPS -7.79 -9.00 -10.11 -10.32 -9.58 -8.67 -5.98 19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.65 0.67 0.70 0.73 0.75 -11.90%
Adjusted Per Share Value based on latest NOSH - 45,124
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.68 5.28 5.10 4.65 5.18 5.70 6.76 -10.94%
EPS -1.37 -1.56 -1.75 -1.82 -1.67 -1.55 -1.07 17.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.1143 0.1126 0.1178 0.1222 0.1303 0.1344 -12.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.69 0.76 0.80 0.80 0.61 0.50 -
P/RPS 2.17 2.26 2.58 3.02 2.70 1.91 1.33 38.55%
P/EPS -8.99 -7.67 -7.52 -7.75 -8.35 -7.04 -8.36 4.95%
EY -11.12 -13.04 -13.30 -12.91 -11.98 -14.21 -11.97 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.05 1.17 1.19 1.14 0.84 0.67 41.64%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 23/02/12 21/11/11 16/08/11 23/05/11 22/02/11 09/11/10 -
Price 0.70 0.75 0.72 0.73 0.76 0.78 0.59 -
P/RPS 2.17 2.46 2.44 2.76 2.56 2.44 1.57 24.05%
P/EPS -8.99 -8.34 -7.12 -7.07 -7.93 -9.00 -9.86 -5.96%
EY -11.12 -12.00 -14.04 -14.14 -12.61 -11.11 -10.14 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.14 1.11 1.09 1.09 1.07 0.79 26.92%

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