[CNASIA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 41.97%
YoY- 32.01%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,678 22,375 22,477 21,683 21,441 22,126 21,716 17.53%
PBT 809 662 676 426 298 333 359 71.79%
Tax 7 7 7 7 7 8 7 0.00%
NP 816 669 683 433 305 341 366 70.57%
-
NP to SH 816 669 683 433 305 341 366 70.57%
-
Tax Rate -0.87% -1.06% -1.04% -1.64% -2.35% -2.40% -1.95% -
Total Cost 26,862 21,706 21,794 21,250 21,136 21,785 21,350 16.52%
-
Net Worth 38,999 33,643 33,591 34,916 33,576 33,576 33,781 10.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 38,999 33,643 33,591 34,916 33,576 33,576 33,781 10.03%
NOSH 49,999 43,692 44,200 44,764 44,769 44,769 45,650 6.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.95% 2.99% 3.04% 2.00% 1.42% 1.54% 1.69% -
ROE 2.09% 1.99% 2.03% 1.24% 0.91% 1.02% 1.08% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.36 51.21 50.85 48.44 47.89 49.42 47.57 10.62%
EPS 1.63 1.53 1.55 0.97 0.68 0.76 0.80 60.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.76 0.78 0.75 0.75 0.74 3.56%
Adjusted Per Share Value based on latest NOSH - 44,764
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.31 9.15 9.19 8.86 8.76 9.04 8.88 17.48%
EPS 0.33 0.27 0.28 0.18 0.12 0.14 0.15 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.1375 0.1373 0.1427 0.1372 0.1372 0.1381 10.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.29 0.32 0.28 0.34 0.33 0.40 -
P/RPS 0.52 0.57 0.63 0.58 0.71 0.67 0.84 -27.34%
P/EPS 17.77 18.94 20.71 28.95 49.91 43.33 49.89 -49.72%
EY 5.63 5.28 4.83 3.45 2.00 2.31 2.00 99.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.36 0.45 0.44 0.54 -22.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 23/05/06 27/02/06 29/11/05 19/08/05 20/05/05 -
Price 0.31 0.33 0.31 0.35 0.29 0.34 0.31 -
P/RPS 0.56 0.64 0.61 0.72 0.61 0.69 0.65 -9.44%
P/EPS 19.00 21.55 20.06 36.18 42.57 44.64 38.67 -37.70%
EY 5.26 4.64 4.98 2.76 2.35 2.24 2.59 60.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.41 0.45 0.39 0.45 0.42 -3.19%

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