[CNASIA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.97%
YoY- 167.54%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 30,281 24,435 23,659 27,678 22,375 22,477 21,683 25.01%
PBT 1,133 779 770 809 662 676 426 92.30%
Tax 7 7 7 7 7 7 7 0.00%
NP 1,140 786 777 816 669 683 433 91.00%
-
NP to SH 1,140 786 777 816 669 683 433 91.00%
-
Tax Rate -0.62% -0.90% -0.91% -0.87% -1.06% -1.04% -1.64% -
Total Cost 29,141 23,649 22,882 26,862 21,706 21,794 21,250 23.50%
-
Net Worth 36,880 36,437 35,648 38,999 33,643 33,591 34,916 3.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,880 36,437 35,648 38,999 33,643 33,591 34,916 3.72%
NOSH 46,100 46,714 45,124 49,999 43,692 44,200 44,764 1.98%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.76% 3.22% 3.28% 2.95% 2.99% 3.04% 2.00% -
ROE 3.09% 2.16% 2.18% 2.09% 1.99% 2.03% 1.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.69 52.31 52.43 55.36 51.21 50.85 48.44 22.58%
EPS 2.47 1.68 1.72 1.63 1.53 1.55 0.97 86.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.79 0.78 0.77 0.76 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 49,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.80 9.52 9.22 10.78 8.72 8.76 8.45 25.01%
EPS 0.44 0.31 0.30 0.32 0.26 0.27 0.17 88.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.142 0.1389 0.152 0.1311 0.1309 0.136 3.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.38 0.34 0.27 0.29 0.29 0.32 0.28 -
P/RPS 0.58 0.65 0.51 0.52 0.57 0.63 0.58 0.00%
P/EPS 15.37 20.21 15.68 17.77 18.94 20.71 28.95 -34.50%
EY 6.51 4.95 6.38 5.63 5.28 4.83 3.45 52.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.34 0.37 0.38 0.42 0.36 21.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 13/02/07 17/11/06 17/08/06 23/05/06 27/02/06 -
Price 0.32 0.31 0.33 0.31 0.33 0.31 0.35 -
P/RPS 0.49 0.59 0.63 0.56 0.64 0.61 0.72 -22.68%
P/EPS 12.94 18.42 19.17 19.00 21.55 20.06 36.18 -49.70%
EY 7.73 5.43 5.22 5.26 4.64 4.98 2.76 99.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.40 0.43 0.41 0.45 -7.57%

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