[CNASIA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 81.91%
YoY- 72.91%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 30,588 17,344 15,960 15,118 11,634 14,046 13,338 14.82%
PBT 528 -198 -670 -694 -2,538 -2,546 -2,032 -
Tax 8 8 8 1,382 -2 2,546 2,032 -60.24%
NP 536 -190 -662 688 -2,540 0 0 -
-
NP to SH 536 -190 -662 -688 -2,540 -2,546 -2,034 -
-
Tax Rate -1.52% - - - - - - -
Total Cost 30,052 17,534 16,622 14,430 14,174 14,046 13,338 14.49%
-
Net Worth 35,733 36,574 35,464 32,679 34,017 38,553 41,043 -2.28%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 35,733 36,574 35,464 32,679 34,017 38,553 41,043 -2.28%
NOSH 44,666 47,499 47,285 42,999 45,357 36,371 36,321 3.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.75% -1.10% -4.15% 4.55% -21.83% 0.00% 0.00% -
ROE 1.50% -0.52% -1.87% -2.11% -7.47% -6.60% -4.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.48 36.51 33.75 35.16 25.65 38.62 36.72 10.94%
EPS 1.20 -0.40 -1.40 -1.60 -5.60 -7.00 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.76 0.75 1.06 1.13 -5.59%
Adjusted Per Share Value based on latest NOSH - 46,692
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.92 6.76 6.22 5.89 4.53 5.47 5.20 14.82%
EPS 0.21 -0.07 -0.26 -0.27 -0.99 -0.99 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1425 0.1382 0.1273 0.1325 0.1502 0.1599 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.38 0.29 0.33 0.62 0.53 0.84 0.52 -
P/RPS 0.55 0.79 0.98 1.76 2.07 2.18 1.42 -14.61%
P/EPS 31.67 -72.50 -23.57 -38.75 -9.46 -12.00 -9.29 -
EY 3.16 -1.38 -4.24 -2.58 -10.57 -8.33 -10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.44 0.82 0.71 0.79 0.46 0.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 17/08/06 19/08/05 11/08/04 20/08/03 29/08/02 29/08/01 -
Price 0.32 0.33 0.34 0.56 0.95 0.64 1.13 -
P/RPS 0.47 0.90 1.01 1.59 3.70 1.66 3.08 -26.88%
P/EPS 26.67 -82.50 -24.29 -35.00 -16.96 -9.14 -20.18 -
EY 3.75 -1.21 -4.12 -2.86 -5.89 -10.94 -4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.74 1.27 0.60 1.00 -14.15%

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