[CNASIA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -133.62%
YoY- -163.95%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,372 20,179 20,442 21,385 21,120 22,984 23,004 -10.81%
PBT -4,255 -4,269 -3,790 -4,273 -1,982 -2,012 -1,923 69.72%
Tax -359 -363 -362 -362 -2 0 -1 4933.17%
NP -4,614 -4,632 -4,152 -4,635 -1,984 -2,012 -1,924 79.06%
-
NP to SH -4,614 -4,632 -4,152 -4,635 -1,984 -2,012 -1,924 79.06%
-
Tax Rate - - - - - - - -
Total Cost 23,986 24,811 24,594 26,020 23,104 24,996 24,928 -2.53%
-
Net Worth 34,199 38,999 34,284 35,711 37,409 35,666 38,001 -6.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 34,199 38,999 34,284 35,711 37,409 35,666 38,001 -6.78%
NOSH 44,999 51,999 45,111 45,204 43,499 35,666 36,191 15.61%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -23.82% -22.95% -20.31% -21.67% -9.39% -8.75% -8.36% -
ROE -13.49% -11.88% -12.11% -12.98% -5.30% -5.64% -5.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.05 38.81 45.31 47.31 48.55 64.44 63.56 -22.85%
EPS -10.25 -8.91 -9.20 -10.25 -4.56 -5.64 -5.32 54.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.76 0.79 0.86 1.00 1.05 -19.36%
Adjusted Per Share Value based on latest NOSH - 45,204
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.55 7.86 7.96 8.33 8.23 8.96 8.96 -10.77%
EPS -1.80 -1.80 -1.62 -1.81 -0.77 -0.78 -0.75 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1333 0.152 0.1336 0.1391 0.1458 0.139 0.1481 -6.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.94 0.53 0.42 0.41 0.50 0.84 0.82 -
P/RPS 2.18 1.37 0.93 0.87 1.03 1.30 1.29 41.83%
P/EPS -9.17 -5.95 -4.56 -4.00 -10.96 -14.89 -15.42 -29.26%
EY -10.91 -16.81 -21.91 -25.01 -9.12 -6.72 -6.48 41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.71 0.55 0.52 0.58 0.84 0.78 36.17%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/10/03 20/08/03 28/05/03 26/02/03 28/11/02 29/08/02 22/05/02 -
Price 0.92 0.95 0.44 0.50 0.47 0.64 1.02 -
P/RPS 2.14 2.45 0.97 1.06 0.97 0.99 1.60 21.37%
P/EPS -8.97 -10.66 -4.78 -4.88 -10.30 -11.35 -19.19 -39.74%
EY -11.14 -9.38 -20.92 -20.51 -9.70 -8.81 -5.21 65.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.27 0.58 0.63 0.55 0.64 0.97 15.86%

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