[CNASIA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.57%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 21,385 21,120 22,984 23,004 22,630 18,964 13,703 34.43%
PBT -4,273 -1,982 -2,012 -1,923 -1,755 -1,997 -2,672 36.63%
Tax -362 -2 0 -1 1,532 3,007 3,188 -
NP -4,635 -1,984 -2,012 -1,924 -223 1,010 516 -
-
NP to SH -4,635 -1,984 -2,012 -1,924 -1,756 -1,998 -2,671 44.26%
-
Tax Rate - - - - - - - -
Total Cost 26,020 23,104 24,996 24,928 22,853 17,954 13,187 57.12%
-
Net Worth 35,711 37,409 35,666 38,001 39,891 40,225 41,648 -9.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 35,711 37,409 35,666 38,001 39,891 40,225 41,648 -9.71%
NOSH 45,204 43,499 35,666 36,191 36,264 35,285 36,857 14.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -21.67% -9.39% -8.75% -8.36% -0.99% 5.33% 3.77% -
ROE -12.98% -5.30% -5.64% -5.06% -4.40% -4.97% -6.41% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 47.31 48.55 64.44 63.56 62.40 53.74 37.18 17.37%
EPS -10.25 -4.56 -5.64 -5.32 -4.84 -5.66 -7.25 25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.86 1.00 1.05 1.10 1.14 1.13 -21.17%
Adjusted Per Share Value based on latest NOSH - 36,191
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.33 8.23 8.96 8.96 8.82 7.39 5.34 34.39%
EPS -1.81 -0.77 -0.78 -0.75 -0.68 -0.78 -1.04 44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1391 0.1458 0.139 0.1481 0.1554 0.1567 0.1623 -9.74%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.41 0.50 0.84 0.82 0.84 0.80 0.52 -
P/RPS 0.87 1.03 1.30 1.29 1.35 1.49 1.40 -27.11%
P/EPS -4.00 -10.96 -14.89 -15.42 -17.35 -14.13 -7.18 -32.22%
EY -25.01 -9.12 -6.72 -6.48 -5.76 -7.08 -13.94 47.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.84 0.78 0.76 0.70 0.46 8.49%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 29/08/02 22/05/02 21/02/02 19/11/01 29/08/01 -
Price 0.50 0.47 0.64 1.02 0.90 0.88 1.13 -
P/RPS 1.06 0.97 0.99 1.60 1.44 1.64 3.04 -50.36%
P/EPS -4.88 -10.30 -11.35 -19.19 -18.59 -15.54 -15.59 -53.80%
EY -20.51 -9.70 -8.81 -5.21 -5.38 -6.43 -6.41 116.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.64 0.97 0.82 0.77 1.00 -26.44%

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