[CNASIA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2919.31%
YoY- 450.84%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 19,770 19,343 17,852 18,700 17,771 15,426 12,884 33.00%
PBT 25,435 25,674 24,183 23,104 -782 -2,830 -5,361 -
Tax -2,183 -2,016 -1,057 -1,057 0 0 0 -
NP 23,252 23,658 23,126 22,047 -782 -2,830 -5,361 -
-
NP to SH 23,252 23,658 23,126 22,047 -782 -2,830 -5,361 -
-
Tax Rate 8.58% 7.85% 4.37% 4.57% - - - -
Total Cost -3,482 -4,315 -5,274 -3,347 18,553 18,256 18,245 -
-
Net Worth 40,843 40,843 39,936 39,482 0 16,403 16,784 80.82%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 40,843 40,843 39,936 39,482 0 16,403 16,784 80.82%
NOSH 45,382 45,382 45,382 45,382 45,382 45,382 45,382 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 117.61% 122.31% 129.54% 117.90% -4.40% -18.35% -41.61% -
ROE 56.93% 57.92% 57.91% 55.84% 0.00% -17.25% -31.94% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.56 42.62 39.34 41.21 39.16 34.80 28.40 32.96%
EPS 51.24 52.13 50.96 48.58 -1.72 -6.38 -11.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.88 0.87 0.00 0.37 0.37 80.76%
Adjusted Per Share Value based on latest NOSH - 45,382
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.08 7.91 7.30 7.64 7.26 6.31 5.27 32.92%
EPS 9.50 9.67 9.45 9.01 -0.32 -1.16 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1669 0.1632 0.1614 0.00 0.067 0.0686 80.79%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.515 0.40 0.43 0.325 0.35 0.22 0.185 -
P/RPS 1.18 0.94 1.09 0.79 0.89 0.63 0.65 48.76%
P/EPS 1.01 0.77 0.84 0.67 -20.31 -3.45 -1.57 -
EY 99.49 130.33 118.51 149.48 -4.92 -29.02 -63.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.49 0.37 0.00 0.59 0.50 9.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 21/08/17 05/05/17 22/02/17 16/11/16 27/07/16 13/05/16 -
Price 0.50 0.46 0.445 0.40 0.245 0.275 0.155 -
P/RPS 1.15 1.08 1.13 0.97 0.63 0.79 0.55 63.44%
P/EPS 0.98 0.88 0.87 0.82 -14.22 -4.31 -1.31 -
EY 102.47 113.33 114.51 121.45 -7.03 -23.21 -76.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.51 0.46 0.00 0.74 0.42 21.12%

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