[CNASIA] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- -42141.66%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 11,657 14,718 15,566 20,348 20,075 18,745 13,114 -1.94%
PBT -3,318 -4,186 202 1,860 1,981 23,104 -6,284 -10.08%
Tax 120 -883 -214 -238 -159 -1,057 0 -
NP -3,198 -5,069 -12 1,622 1,822 22,047 -6,284 -10.63%
-
NP to SH -3,198 -5,069 -12 1,622 1,822 22,047 -6,284 -10.63%
-
Tax Rate - - 105.94% 12.80% 8.03% 4.57% - -
Total Cost 14,855 19,787 15,578 18,726 18,253 -3,302 19,398 -4.34%
-
Net Worth 55,116 39,836 43,083 41,297 40,389 39,482 -17,210 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 55,116 39,836 43,083 41,297 40,389 39,482 -17,210 -
NOSH 170,971 54,912 49,920 45,382 45,382 45,382 45,289 24.75%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -27.43% -34.44% -0.08% 7.97% 9.08% 117.62% -47.92% -
ROE -5.80% -12.72% -0.03% 3.93% 4.51% 55.84% 0.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.94 28.08 32.16 44.84 44.24 41.30 28.96 -16.31%
EPS -2.73 -9.67 -0.02 3.57 4.01 48.60 -13.80 -23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.76 0.89 0.91 0.89 0.87 -0.38 -
Adjusted Per Share Value based on latest NOSH - 54,912
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.76 6.02 6.36 8.32 8.21 7.66 5.36 -1.95%
EPS -1.31 -2.07 0.00 0.66 0.74 9.01 -2.57 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.1628 0.1761 0.1688 0.1651 0.1614 -0.0703 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.475 2.19 0.415 0.53 0.495 0.325 0.28 -
P/RPS 4.78 7.80 1.29 1.18 1.12 0.79 0.97 30.41%
P/EPS -17.42 -22.65 -1,674.11 14.83 12.33 0.67 -2.02 43.15%
EY -5.74 -4.42 -0.06 6.74 8.11 149.48 -49.55 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 2.88 0.47 0.58 0.56 0.37 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 26/02/20 27/02/19 27/02/18 22/02/17 26/02/16 -
Price 0.39 1.57 0.41 0.435 0.525 0.40 0.185 -
P/RPS 3.92 5.59 1.28 0.97 1.19 0.97 0.64 35.22%
P/EPS -14.30 -16.23 -1,653.94 12.17 13.08 0.82 -1.33 48.51%
EY -6.99 -6.16 -0.06 8.22 7.65 121.45 -75.00 -32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.07 0.46 0.48 0.59 0.46 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