[CNASIA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 11.59%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,683 21,441 22,126 21,716 21,705 21,776 23,074 -4.04%
PBT 426 298 333 359 321 763 1,264 -51.47%
Tax 7 7 8 7 7 15 15 -39.75%
NP 433 305 341 366 328 778 1,279 -51.32%
-
NP to SH 433 305 341 366 328 778 1,279 -51.32%
-
Tax Rate -1.64% -2.35% -2.40% -1.95% -2.18% -1.97% -1.19% -
Total Cost 21,250 21,136 21,785 21,350 21,377 20,998 21,795 -1.66%
-
Net Worth 34,916 33,576 33,576 33,781 34,814 29,639 35,486 -1.07%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 34,916 33,576 33,576 33,781 34,814 29,639 35,486 -1.07%
NOSH 44,764 44,769 44,769 45,650 45,214 38,999 46,692 -2.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.00% 1.42% 1.54% 1.69% 1.51% 3.57% 5.54% -
ROE 1.24% 0.91% 1.02% 1.08% 0.94% 2.62% 3.60% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.44 47.89 49.42 47.57 48.00 55.84 49.42 -1.32%
EPS 0.97 0.68 0.76 0.80 0.73 1.99 2.74 -49.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.74 0.77 0.76 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 45,650
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.86 8.76 9.04 8.88 8.87 8.90 9.43 -4.06%
EPS 0.18 0.12 0.14 0.15 0.13 0.32 0.52 -50.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1372 0.1372 0.1381 0.1423 0.1211 0.145 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.34 0.33 0.40 0.54 0.56 0.62 -
P/RPS 0.58 0.71 0.67 0.84 1.12 1.00 1.25 -39.98%
P/EPS 28.95 49.91 43.33 49.89 74.44 28.07 22.63 17.79%
EY 3.45 2.00 2.31 2.00 1.34 3.56 4.42 -15.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.44 0.54 0.70 0.74 0.82 -42.14%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 19/08/05 20/05/05 23/02/05 10/11/04 11/08/04 -
Price 0.35 0.29 0.34 0.31 0.49 0.52 0.56 -
P/RPS 0.72 0.61 0.69 0.65 1.02 0.93 1.13 -25.89%
P/EPS 36.18 42.57 44.64 38.67 67.55 26.07 20.44 46.17%
EY 2.76 2.35 2.24 2.59 1.48 3.84 4.89 -31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.45 0.42 0.64 0.68 0.74 -28.15%

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