[CNASIA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.16%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,275 27,446 30,281 24,435 23,659 27,678 22,375 19.56%
PBT 920 1,192 1,133 779 770 809 662 24.45%
Tax 7 7 7 7 7 7 7 0.00%
NP 927 1,199 1,140 786 777 816 669 24.21%
-
NP to SH 927 1,199 1,140 786 777 816 669 24.21%
-
Tax Rate -0.76% -0.59% -0.62% -0.90% -0.91% -0.87% -1.06% -
Total Cost 28,348 26,247 29,141 23,649 22,882 26,862 21,706 19.42%
-
Net Worth 36,693 33,440 36,880 36,437 35,648 38,999 33,643 5.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 36,693 33,440 36,880 36,437 35,648 38,999 33,643 5.93%
NOSH 45,300 41,800 46,100 46,714 45,124 49,999 43,692 2.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.17% 4.37% 3.76% 3.22% 3.28% 2.95% 2.99% -
ROE 2.53% 3.59% 3.09% 2.16% 2.18% 2.09% 1.99% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 64.62 65.66 65.69 52.31 52.43 55.36 51.21 16.72%
EPS 2.05 2.87 2.47 1.68 1.72 1.63 1.53 21.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.80 0.78 0.79 0.78 0.77 3.42%
Adjusted Per Share Value based on latest NOSH - 46,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.41 10.69 11.80 9.52 9.22 10.78 8.72 19.57%
EPS 0.36 0.47 0.44 0.31 0.30 0.32 0.26 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1303 0.1437 0.142 0.1389 0.152 0.1311 5.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.36 0.38 0.34 0.27 0.29 0.29 -
P/RPS 0.50 0.55 0.58 0.65 0.51 0.52 0.57 -8.34%
P/EPS 15.64 12.55 15.37 20.21 15.68 17.77 18.94 -11.95%
EY 6.39 7.97 6.51 4.95 6.38 5.63 5.28 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.48 0.44 0.34 0.37 0.38 3.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 28/11/07 29/08/07 28/05/07 13/02/07 17/11/06 17/08/06 -
Price 0.35 0.31 0.32 0.31 0.33 0.31 0.33 -
P/RPS 0.54 0.47 0.49 0.59 0.63 0.56 0.64 -10.68%
P/EPS 17.10 10.81 12.94 18.42 19.17 19.00 21.55 -14.25%
EY 5.85 9.25 7.73 5.43 5.22 5.26 4.64 16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.40 0.40 0.42 0.40 0.43 0.00%

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