[CNASIA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.56%
YoY- -60.8%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 22,375 22,477 21,683 21,441 22,126 21,716 21,705 2.05%
PBT 662 676 426 298 333 359 321 62.23%
Tax 7 7 7 7 8 7 7 0.00%
NP 669 683 433 305 341 366 328 61.04%
-
NP to SH 669 683 433 305 341 366 328 61.04%
-
Tax Rate -1.06% -1.04% -1.64% -2.35% -2.40% -1.95% -2.18% -
Total Cost 21,706 21,794 21,250 21,136 21,785 21,350 21,377 1.02%
-
Net Worth 33,643 33,591 34,916 33,576 33,576 33,781 34,814 -2.26%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 33,643 33,591 34,916 33,576 33,576 33,781 34,814 -2.26%
NOSH 43,692 44,200 44,764 44,769 44,769 45,650 45,214 -2.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.99% 3.04% 2.00% 1.42% 1.54% 1.69% 1.51% -
ROE 1.99% 2.03% 1.24% 0.91% 1.02% 1.08% 0.94% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.21 50.85 48.44 47.89 49.42 47.57 48.00 4.42%
EPS 1.53 1.55 0.97 0.68 0.76 0.80 0.73 63.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.78 0.75 0.75 0.74 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 44,769
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.72 8.76 8.45 8.35 8.62 8.46 8.46 2.04%
EPS 0.26 0.27 0.17 0.12 0.13 0.14 0.13 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1309 0.136 0.1308 0.1308 0.1316 0.1356 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.29 0.32 0.28 0.34 0.33 0.40 0.54 -
P/RPS 0.57 0.63 0.58 0.71 0.67 0.84 1.12 -36.33%
P/EPS 18.94 20.71 28.95 49.91 43.33 49.89 74.44 -59.94%
EY 5.28 4.83 3.45 2.00 2.31 2.00 1.34 150.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.36 0.45 0.44 0.54 0.70 -33.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 23/05/06 27/02/06 29/11/05 19/08/05 20/05/05 23/02/05 -
Price 0.33 0.31 0.35 0.29 0.34 0.31 0.49 -
P/RPS 0.64 0.61 0.72 0.61 0.69 0.65 1.02 -26.77%
P/EPS 21.55 20.06 36.18 42.57 44.64 38.67 67.55 -53.40%
EY 4.64 4.98 2.76 2.35 2.24 2.59 1.48 114.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.39 0.45 0.42 0.64 -23.34%

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