[CNASIA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 68.51%
YoY- 50.98%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 18,745 13,114 15,593 18,414 20,392 13,559 14,624 4.22%
PBT 23,104 -6,284 -4,242 -726 -1,481 -4,006 -3,978 -
Tax -1,057 0 0 0 0 7 7 -
NP 22,047 -6,284 -4,242 -726 -1,481 -3,999 -3,971 -
-
NP to SH 22,047 -6,284 -4,242 -726 -1,481 -3,999 -4,024 -
-
Tax Rate 4.57% - - - - - - -
Total Cost -3,302 19,398 19,835 19,140 21,873 17,558 18,595 -
-
Net Worth 39,482 -17,210 23,598 28,304 28,590 29,962 33,005 3.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 39,482 -17,210 23,598 28,304 28,590 29,962 33,005 3.02%
NOSH 45,382 45,289 45,382 46,400 45,382 45,397 45,213 0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 117.62% -47.92% -27.20% -3.94% -7.26% -29.49% -27.15% -
ROE 55.84% 0.00% -17.98% -2.57% -5.18% -13.35% -12.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.30 28.96 34.36 39.69 44.93 29.87 32.34 4.15%
EPS 48.60 -13.80 -9.30 -1.16 -3.30 -8.80 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 -0.38 0.52 0.61 0.63 0.66 0.73 2.96%
Adjusted Per Share Value based on latest NOSH - 44,913
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.30 5.11 6.08 7.17 7.95 5.28 5.70 4.20%
EPS 8.59 -2.45 -1.65 -0.28 -0.58 -1.56 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 -0.0671 0.0919 0.1103 0.1114 0.1167 0.1286 3.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.325 0.28 0.53 0.71 0.71 0.69 0.61 -
P/RPS 0.79 0.97 1.54 1.79 1.58 2.31 1.89 -13.51%
P/EPS 0.67 -2.02 -5.67 -45.38 -21.76 -7.83 -6.85 -
EY 149.48 -49.55 -17.64 -2.20 -4.60 -12.77 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.00 1.02 1.16 1.13 1.05 0.84 -12.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 17/02/15 26/02/14 26/02/13 23/02/12 22/02/11 -
Price 0.40 0.185 0.58 0.71 0.70 0.75 0.78 -
P/RPS 0.97 0.64 1.69 1.79 1.56 2.51 2.41 -14.06%
P/EPS 0.82 -1.33 -6.20 -45.38 -21.45 -8.51 -8.76 -
EY 121.45 -75.00 -16.12 -2.20 -4.66 -11.75 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 1.12 1.16 1.11 1.14 1.07 -13.11%

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