[CNASIA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 92.84%
YoY- 71.3%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 19,560 27,308 30,588 17,344 15,960 15,118 11,634 9.03%
PBT -1,396 932 528 -198 -670 -694 -2,538 -9.47%
Tax 8 8 8 8 8 1,382 -2 -
NP -1,388 940 536 -190 -662 688 -2,540 -9.57%
-
NP to SH -1,388 940 536 -190 -662 -688 -2,540 -9.57%
-
Tax Rate - -0.86% -1.52% - - - - -
Total Cost 20,948 26,368 30,052 17,534 16,622 14,430 14,174 6.72%
-
Net Worth 37,013 38,539 35,733 36,574 35,464 32,679 34,017 1.41%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 37,013 38,539 35,733 36,574 35,464 32,679 34,017 1.41%
NOSH 46,266 47,000 44,666 47,499 47,285 42,999 45,357 0.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -7.10% 3.44% 1.75% -1.10% -4.15% 4.55% -21.83% -
ROE -3.75% 2.44% 1.50% -0.52% -1.87% -2.11% -7.47% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 42.28 58.10 68.48 36.51 33.75 35.16 25.65 8.67%
EPS -3.00 2.00 1.20 -0.40 -1.40 -1.60 -5.60 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.80 0.77 0.75 0.76 0.75 1.08%
Adjusted Per Share Value based on latest NOSH - 43,692
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 7.62 10.64 11.92 6.76 6.22 5.89 4.53 9.04%
EPS -0.54 0.37 0.21 -0.07 -0.26 -0.27 -0.99 -9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.1502 0.1392 0.1425 0.1382 0.1273 0.1325 1.41%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.30 0.26 0.38 0.29 0.33 0.62 0.53 -
P/RPS 0.71 0.45 0.55 0.79 0.98 1.76 2.07 -16.32%
P/EPS -10.00 13.00 31.67 -72.50 -23.57 -38.75 -9.46 0.92%
EY -10.00 7.69 3.16 -1.38 -4.24 -2.58 -10.57 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.48 0.38 0.44 0.82 0.71 -9.88%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/07/09 26/08/08 29/08/07 17/08/06 19/08/05 11/08/04 20/08/03 -
Price 0.34 0.17 0.32 0.33 0.34 0.56 0.95 -
P/RPS 0.80 0.29 0.47 0.90 1.01 1.59 3.70 -22.50%
P/EPS -11.33 8.50 26.67 -82.50 -24.29 -35.00 -16.96 -6.49%
EY -8.82 11.76 3.75 -1.21 -4.12 -2.86 -5.89 6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.21 0.40 0.43 0.45 0.74 1.27 -16.50%

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