[CNASIA] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -39.17%
YoY- 116.86%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,126 21,716 21,705 21,776 23,074 21,640 21,332 2.46%
PBT 333 359 321 763 1,264 607 342 -1.76%
Tax 8 7 7 15 15 13 11 -19.14%
NP 341 366 328 778 1,279 620 353 -2.28%
-
NP to SH 341 366 328 778 1,279 620 353 -2.28%
-
Tax Rate -2.40% -1.95% -2.18% -1.97% -1.19% -2.14% -3.22% -
Total Cost 21,785 21,350 21,377 20,998 21,795 21,020 20,979 2.54%
-
Net Worth 33,576 33,781 34,814 29,639 35,486 33,964 34,746 -2.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 33,576 33,781 34,814 29,639 35,486 33,964 34,746 -2.25%
NOSH 44,769 45,650 45,214 38,999 46,692 45,285 45,124 -0.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.54% 1.69% 1.51% 3.57% 5.54% 2.87% 1.65% -
ROE 1.02% 1.08% 0.94% 2.62% 3.60% 1.83% 1.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 49.42 47.57 48.00 55.84 49.42 47.79 47.27 3.01%
EPS 0.76 0.80 0.73 1.99 2.74 1.37 0.78 -1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.77 0.76 0.76 0.75 0.77 -1.74%
Adjusted Per Share Value based on latest NOSH - 38,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.04 8.88 8.87 8.90 9.43 8.85 8.72 2.43%
EPS 0.14 0.15 0.13 0.32 0.52 0.25 0.14 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1372 0.1381 0.1423 0.1211 0.145 0.1388 0.142 -2.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.33 0.40 0.54 0.56 0.62 0.85 1.04 -
P/RPS 0.67 0.84 1.12 1.00 1.25 1.78 2.20 -54.76%
P/EPS 43.33 49.89 74.44 28.07 22.63 62.09 132.95 -52.67%
EY 2.31 2.00 1.34 3.56 4.42 1.61 0.75 111.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.70 0.74 0.82 1.13 1.35 -52.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 20/05/05 23/02/05 10/11/04 11/08/04 28/05/04 25/02/04 -
Price 0.34 0.31 0.49 0.52 0.56 0.61 0.98 -
P/RPS 0.69 0.65 1.02 0.93 1.13 1.28 2.07 -51.95%
P/EPS 44.64 38.67 67.55 26.07 20.44 44.56 125.28 -49.77%
EY 2.24 2.59 1.48 3.84 4.89 2.24 0.80 98.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.64 0.68 0.74 0.81 1.27 -49.95%

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