[CNASIA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -39.5%
YoY- -483.75%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,995 14,154 15,342 15,593 17,413 19,529 21,638 -28.79%
PBT -5,501 -4,348 -4,346 -4,238 -3,038 -1,494 -520 381.21%
Tax 0 0 0 0 0 0 0 -
NP -5,501 -4,348 -4,346 -4,238 -3,038 -1,494 -520 381.21%
-
NP to SH -5,501 -4,348 -4,346 -4,238 -3,038 -1,494 -520 381.21%
-
Tax Rate - - - - - - - -
Total Cost 18,496 18,502 19,688 19,831 20,451 21,023 22,158 -11.33%
-
Net Worth 17,987 19,514 22,237 26,129 23,598 24,052 26,321 -22.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 17,987 19,514 22,237 26,129 23,598 24,052 26,321 -22.39%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -42.33% -30.72% -28.33% -27.18% -17.45% -7.65% -2.40% -
ROE -30.58% -22.28% -19.54% -16.22% -12.87% -6.21% -1.98% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.90 31.19 33.81 31.03 38.37 43.03 47.68 -28.35%
EPS -12.23 -9.58 -9.58 -8.43 -6.69 -3.29 -1.15 382.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.43 0.49 0.52 0.52 0.53 0.58 -21.92%
Adjusted Per Share Value based on latest NOSH - 45,382
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.06 5.51 5.98 6.08 6.78 7.61 8.43 -28.82%
EPS -2.14 -1.69 -1.69 -1.65 -1.18 -0.58 -0.20 384.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.076 0.0866 0.1018 0.0919 0.0937 0.1026 -22.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.315 0.375 0.50 0.53 1.09 1.49 0.75 -
P/RPS 1.09 1.20 1.48 1.71 2.84 3.46 1.57 -21.57%
P/EPS -2.58 -3.91 -5.22 -6.28 -16.28 -45.26 -65.45 -88.39%
EY -38.83 -25.55 -19.15 -15.91 -6.14 -2.21 -1.53 761.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 1.02 1.02 2.10 2.81 1.29 -27.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 17/02/15 19/11/14 20/08/14 27/05/14 -
Price 0.28 0.34 0.47 0.58 0.945 1.29 1.26 -
P/RPS 0.97 1.09 1.39 1.87 2.46 3.00 2.64 -48.66%
P/EPS -2.29 -3.55 -4.91 -6.88 -14.12 -39.19 -109.96 -92.41%
EY -43.69 -28.18 -20.38 -14.54 -7.08 -2.55 -0.91 1217.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.96 1.12 1.82 2.43 2.17 -52.93%

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