[CNASIA] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 36.04%
YoY- -25.66%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 11,657 11,003 15,393 15,613 14,718 14,959 11,873 -1.21%
PBT -3,318 -3,230 -2,622 -2,389 -4,186 -3,598 -2,911 9.09%
Tax 120 -602 -823 -853 -883 -197 -202 -
NP -3,198 -3,832 -3,445 -3,242 -5,069 -3,795 -3,113 1.80%
-
NP to SH -3,198 -3,832 -3,445 -3,242 -5,069 -3,795 -3,113 1.80%
-
Tax Rate - - - - - - - -
Total Cost 14,855 14,835 18,838 18,855 19,787 18,754 14,986 -0.58%
-
Net Worth 55,116 50,273 45,261 39,175 39,836 41,268 41,933 19.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 55,116 50,273 45,261 39,175 39,836 41,268 41,933 19.93%
NOSH 170,971 165,330 151,009 54,912 54,912 54,912 54,912 112.78%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -27.43% -34.83% -22.38% -20.76% -34.44% -25.37% -26.22% -
ROE -5.80% -7.62% -7.61% -8.28% -12.72% -9.20% -7.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.94 10.94 21.43 29.09 28.08 29.00 23.78 -44.00%
EPS -2.73 -3.81 -4.80 -6.04 -9.67 -7.36 -6.24 -42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.63 0.73 0.76 0.80 0.84 -32.02%
Adjusted Per Share Value based on latest NOSH - 54,912
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.54 4.29 6.00 6.08 5.73 5.83 4.63 -1.29%
EPS -1.25 -1.49 -1.34 -1.26 -1.98 -1.48 -1.21 2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.1959 0.1764 0.1526 0.1552 0.1608 0.1634 19.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.475 0.60 0.50 1.50 2.19 0.68 0.62 -
P/RPS 4.78 5.48 2.33 5.16 7.80 2.34 2.61 49.52%
P/EPS -17.42 -15.74 -10.43 -24.83 -22.65 -9.24 -9.94 45.21%
EY -5.74 -6.35 -9.59 -4.03 -4.42 -10.82 -10.06 -31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 0.79 2.05 2.88 0.85 0.74 22.97%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 03/11/21 21/09/21 17/05/21 24/02/21 11/11/20 12/08/20 -
Price 0.39 0.47 0.915 1.37 1.57 0.705 0.73 -
P/RPS 3.92 4.29 4.27 4.71 5.59 2.43 3.07 17.64%
P/EPS -14.30 -12.33 -19.08 -22.68 -16.23 -9.58 -11.71 14.20%
EY -6.99 -8.11 -5.24 -4.41 -6.16 -10.44 -8.54 -12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 1.45 1.88 2.07 0.88 0.87 -3.08%

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