[CNASIA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 62.25%
YoY- -175.72%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,714 12,488 14,517 20,458 27,701 28,421 23,372 -3.63%
PBT -1,582 -5,029 -4,333 -530 686 629 66 -
Tax 0 6 6 6 5 6 6 -
NP -1,582 -5,022 -4,326 -524 692 636 73 -
-
NP to SH -1,582 -5,022 -4,326 -524 692 636 73 -
-
Tax Rate - - - - -0.73% -0.95% -9.09% -
Total Cost 20,297 17,510 18,843 20,982 27,009 27,785 23,298 -2.26%
-
Net Worth 28,186 29,500 33,802 35,370 38,689 34,690 42,899 -6.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 289 - -
Div Payout % - - - - - 45.45% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 28,186 29,500 33,802 35,370 38,689 34,690 42,899 -6.75%
NOSH 45,461 45,385 45,069 43,666 47,181 43,363 54,999 -3.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -8.46% -40.22% -29.80% -2.56% 2.50% 2.24% 0.31% -
ROE -5.62% -17.03% -12.80% -1.48% 1.79% 1.83% 0.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.17 27.52 32.21 46.85 58.71 65.54 42.49 -0.52%
EPS -3.47 -11.07 -9.60 -1.20 1.47 1.47 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.62 0.65 0.75 0.81 0.82 0.80 0.78 -3.75%
Adjusted Per Share Value based on latest NOSH - 43,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.65 5.10 5.93 8.36 11.32 11.62 9.55 -3.62%
EPS -0.65 -2.05 -1.77 -0.21 0.28 0.26 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.1152 0.1206 0.1382 0.1446 0.1581 0.1418 0.1753 -6.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.69 0.76 0.50 0.41 0.30 0.36 0.29 -
P/RPS 1.68 2.76 1.55 0.88 0.51 0.55 0.68 16.25%
P/EPS -19.82 -6.87 -5.21 -34.17 20.45 24.55 217.50 -
EY -5.05 -14.56 -19.20 -2.93 4.89 4.07 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 1.11 1.17 0.67 0.51 0.37 0.45 0.37 20.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 21/11/11 09/11/10 12/11/09 19/11/08 28/11/07 17/11/06 -
Price 0.70 0.72 0.59 0.60 0.27 0.31 0.31 -
P/RPS 1.70 2.62 1.83 1.28 0.46 0.47 0.73 15.11%
P/EPS -20.11 -6.51 -6.15 -50.00 18.41 21.14 232.50 -
EY -4.97 -15.37 -16.27 -2.00 5.43 4.73 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 2.15 0.00 -
P/NAPS 1.13 1.11 0.79 0.74 0.33 0.39 0.40 18.87%

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