[CNASIA] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 14.82%
YoY- -146.81%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 12,056 10,749 10,250 10,682 12,404 11,385 11,251 4.71%
PBT -18,123 -23,593 -25,355 -7,771 -9,131 -5,210 -4,396 156.88%
Tax -196 -130 -114 -122 -135 38 77 -
NP -18,319 -23,723 -25,469 -7,893 -9,266 -5,172 -4,319 161.79%
-
NP to SH -18,319 -23,723 -25,469 -7,893 -9,266 -5,172 -4,319 161.79%
-
Tax Rate - - - - - - - -
Total Cost 30,375 34,472 35,719 18,575 21,670 16,557 15,570 56.06%
-
Net Worth 38,005 35,551 32,901 49,604 48,241 51,412 53,359 -20.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 38,005 35,551 32,901 49,604 48,241 51,412 53,359 -20.22%
NOSH 244,656 244,656 244,656 186,919 186,919 184,119 178,719 23.26%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -151.95% -220.70% -248.48% -73.89% -74.70% -45.43% -38.39% -
ROE -48.20% -66.73% -77.41% -15.91% -19.21% -10.06% -8.09% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.39 5.14 5.30 5.81 6.94 6.64 7.59 -20.38%
EPS -8.19 -11.34 -13.16 -4.30 -5.19 -3.02 -2.91 99.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.27 0.27 0.30 0.36 -39.33%
Adjusted Per Share Value based on latest NOSH - 186,919
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.70 4.19 3.99 4.16 4.83 4.44 4.38 4.80%
EPS -7.14 -9.24 -9.92 -3.08 -3.61 -2.02 -1.68 162.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1385 0.1282 0.1933 0.188 0.2003 0.2079 -20.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.20 0.19 0.22 0.245 0.275 0.345 0.385 -
P/RPS 3.71 3.70 4.15 4.21 3.96 5.19 5.07 -18.78%
P/EPS -2.44 -1.67 -1.67 -5.70 -5.30 -11.43 -13.21 -67.53%
EY -40.97 -59.70 -59.82 -17.54 -18.86 -8.75 -7.57 207.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.12 1.29 0.91 1.02 1.15 1.07 6.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 22/08/23 17/02/23 21/11/22 19/08/22 20/05/22 -
Price 0.17 0.20 0.27 0.22 0.26 0.28 0.37 -
P/RPS 3.15 3.89 5.10 3.78 3.75 4.21 4.87 -25.18%
P/EPS -2.07 -1.76 -2.05 -5.12 -5.01 -9.28 -12.70 -70.12%
EY -48.20 -56.72 -48.74 -19.53 -19.95 -10.78 -7.88 234.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 1.59 0.81 0.96 0.93 1.03 -1.94%

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