[CNASIA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -158.2%
YoY- -123.78%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,797 23,249 24,807 26,404 28,681 28,735 27,635 -14.59%
PBT 93 -230 -481 -407 683 963 1,122 -80.90%
Tax 7 7 6 6 6 6 7 0.00%
NP 100 -223 -475 -401 689 969 1,129 -80.04%
-
NP to SH 100 -223 -475 -401 689 969 1,129 -80.04%
-
Tax Rate -7.53% - - - -0.88% -0.62% -0.62% -
Total Cost 21,697 23,472 25,282 26,805 27,992 27,766 26,506 -12.46%
-
Net Worth 36,750 34,830 38,799 35,818 34,849 40,179 37,412 -1.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,750 34,830 38,799 35,818 34,849 40,179 37,412 -1.17%
NOSH 44,818 43,000 48,499 44,772 42,499 48,999 45,624 -1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.46% -0.96% -1.91% -1.52% 2.40% 3.37% 4.09% -
ROE 0.27% -0.64% -1.22% -1.12% 1.98% 2.41% 3.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.63 54.07 51.15 58.97 67.48 58.64 60.57 -13.58%
EPS 0.22 -0.52 -0.98 -0.90 1.62 1.98 2.47 -79.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.80 0.80 0.82 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 44,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.91 9.50 10.14 10.79 11.72 11.75 11.30 -14.61%
EPS 0.04 -0.09 -0.19 -0.16 0.28 0.40 0.46 -80.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.1424 0.1586 0.1464 0.1424 0.1642 0.1529 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.41 0.30 0.38 0.18 0.30 0.26 -
P/RPS 1.03 0.76 0.59 0.64 0.27 0.51 0.43 78.73%
P/EPS 224.09 -79.06 -30.63 -42.43 11.10 15.17 10.51 664.64%
EY 0.45 -1.26 -3.26 -2.36 9.01 6.59 9.52 -86.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.38 0.48 0.22 0.37 0.32 53.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 12/11/09 28/07/09 27/05/09 02/03/09 19/11/08 26/08/08 -
Price 0.52 0.60 0.34 0.17 0.28 0.27 0.17 -
P/RPS 1.07 1.11 0.66 0.29 0.41 0.46 0.28 143.83%
P/EPS 233.05 -115.70 -34.72 -18.98 17.27 13.65 6.87 941.21%
EY 0.43 -0.86 -2.88 -5.27 5.79 7.32 14.56 -90.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.43 0.21 0.34 0.33 0.21 107.59%

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