[CNASIA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 81.88%
YoY- 114.5%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,681 28,735 27,635 31,456 29,275 27,446 30,281 -3.53%
PBT 683 963 1,122 1,679 920 1,192 1,133 -28.52%
Tax 6 6 7 7 7 7 7 -9.72%
NP 689 969 1,129 1,686 927 1,199 1,140 -28.40%
-
NP to SH 689 969 1,129 1,686 927 1,199 1,140 -28.40%
-
Tax Rate -0.88% -0.62% -0.62% -0.42% -0.76% -0.59% -0.62% -
Total Cost 27,992 27,766 26,506 29,770 28,348 26,247 29,141 -2.63%
-
Net Worth 34,849 40,179 37,412 42,524 36,693 33,440 36,880 -3.68%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 34,849 40,179 37,412 42,524 36,693 33,440 36,880 -3.68%
NOSH 42,499 48,999 45,624 52,499 45,300 41,800 46,100 -5.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.40% 3.37% 4.09% 5.36% 3.17% 4.37% 3.76% -
ROE 1.98% 2.41% 3.02% 3.96% 2.53% 3.59% 3.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.48 58.64 60.57 59.92 64.62 65.66 65.69 1.80%
EPS 1.62 1.98 2.47 3.21 2.05 2.87 2.47 -24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.81 0.81 0.80 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 52,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.17 11.20 10.77 12.26 11.41 10.69 11.80 -3.57%
EPS 0.27 0.38 0.44 0.66 0.36 0.47 0.44 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1358 0.1566 0.1458 0.1657 0.143 0.1303 0.1437 -3.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.30 0.26 0.38 0.32 0.36 0.38 -
P/RPS 0.27 0.51 0.43 0.63 0.50 0.55 0.58 -39.79%
P/EPS 11.10 15.17 10.51 11.83 15.64 12.55 15.37 -19.42%
EY 9.01 6.59 9.52 8.45 6.39 7.97 6.51 24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.37 0.32 0.47 0.40 0.45 0.48 -40.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 19/11/08 26/08/08 21/05/08 03/03/08 28/11/07 29/08/07 -
Price 0.28 0.27 0.17 0.26 0.35 0.31 0.32 -
P/RPS 0.41 0.46 0.28 0.43 0.54 0.47 0.49 -11.15%
P/EPS 17.27 13.65 6.87 8.10 17.10 10.81 12.94 21.11%
EY 5.79 7.32 14.56 12.35 5.85 9.25 7.73 -17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.21 0.32 0.43 0.39 0.40 -10.22%

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