[CNASIA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 107.65%
YoY- 107.62%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,776 23,074 21,640 21,332 19,372 20,179 20,442 4.29%
PBT 763 1,264 607 342 -4,255 -4,269 -3,790 -
Tax 15 15 13 11 -359 -363 -362 -
NP 778 1,279 620 353 -4,614 -4,632 -4,152 -
-
NP to SH 778 1,279 620 353 -4,614 -4,632 -4,152 -
-
Tax Rate -1.97% -1.19% -2.14% -3.22% - - - -
Total Cost 20,998 21,795 21,020 20,979 23,986 24,811 24,594 -9.97%
-
Net Worth 29,639 35,486 33,964 34,746 34,199 38,999 34,284 -9.22%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 29,639 35,486 33,964 34,746 34,199 38,999 34,284 -9.22%
NOSH 38,999 46,692 45,285 45,124 44,999 51,999 45,111 -9.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.57% 5.54% 2.87% 1.65% -23.82% -22.95% -20.31% -
ROE 2.62% 3.60% 1.83% 1.02% -13.49% -11.88% -12.11% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.84 49.42 47.79 47.27 43.05 38.81 45.31 14.90%
EPS 1.99 2.74 1.37 0.78 -10.25 -8.91 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.77 0.76 0.75 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 45,124
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.48 8.99 8.43 8.31 7.55 7.86 7.96 4.29%
EPS 0.30 0.50 0.24 0.14 -1.80 -1.80 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.1383 0.1323 0.1354 0.1333 0.152 0.1336 -9.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.62 0.85 1.04 0.94 0.53 0.42 -
P/RPS 1.00 1.25 1.78 2.20 2.18 1.37 0.93 4.94%
P/EPS 28.07 22.63 62.09 132.95 -9.17 -5.95 -4.56 -
EY 3.56 4.42 1.61 0.75 -10.91 -16.81 -21.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 1.13 1.35 1.24 0.71 0.55 21.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 11/08/04 28/05/04 25/02/04 23/10/03 20/08/03 28/05/03 -
Price 0.52 0.56 0.61 0.98 0.92 0.95 0.44 -
P/RPS 0.93 1.13 1.28 2.07 2.14 2.45 0.97 -2.76%
P/EPS 26.07 20.44 44.56 125.28 -8.97 -10.66 -4.78 -
EY 3.84 4.89 2.24 0.80 -11.14 -9.38 -20.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.81 1.27 1.21 1.27 0.58 11.15%

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