[CNASIA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -671.84%
YoY- -1038.1%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 14,716 10,656 16,024 16,268 27,536 18,812 15,708 -1.08%
PBT -4,164 -6,100 -4,816 -3,948 412 -2,624 -2,660 7.74%
Tax 0 8 8 8 8 8 8 -
NP -4,164 -6,092 -4,808 -3,940 420 -2,616 -2,652 7.80%
-
NP to SH -4,156 -6,092 -4,808 -3,940 420 -2,616 -2,652 7.76%
-
Tax Rate - - - - -1.94% - - -
Total Cost 18,880 16,748 20,832 20,208 27,116 21,428 18,360 0.46%
-
Net Worth 28,007 31,355 36,984 35,818 42,524 36,437 33,591 -2.98%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 28,007 31,355 36,984 35,818 42,524 36,437 33,591 -2.98%
NOSH 45,382 44,794 46,230 44,772 52,499 46,714 44,200 0.44%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -28.30% -57.17% -30.00% -24.22% 1.53% -13.91% -16.88% -
ROE -14.84% -19.43% -13.00% -11.00% 0.99% -7.18% -7.89% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.58 23.79 34.66 36.33 52.45 40.27 35.54 -1.43%
EPS -9.20 -13.60 -10.40 -8.80 0.80 -5.60 -6.00 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.70 0.80 0.80 0.81 0.78 0.76 -3.33%
Adjusted Per Share Value based on latest NOSH - 44,772
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.01 4.36 6.55 6.65 11.25 7.69 6.42 -1.09%
EPS -1.70 -2.49 -1.97 -1.61 0.17 -1.07 -1.08 7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1282 0.1512 0.1464 0.1738 0.1489 0.1373 -2.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.70 0.80 0.51 0.38 0.38 0.34 0.32 -
P/RPS 2.15 3.36 1.47 1.05 0.72 0.84 0.90 15.60%
P/EPS -7.61 -5.88 -4.90 -4.32 47.50 -6.07 -5.33 6.10%
EY -13.14 -17.00 -20.39 -23.16 2.11 -16.47 -18.75 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.14 0.64 0.48 0.47 0.44 0.42 17.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 23/05/11 31/05/10 27/05/09 21/05/08 28/05/07 23/05/06 -
Price 0.70 0.76 0.55 0.17 0.26 0.31 0.31 -
P/RPS 2.15 3.19 1.59 0.47 0.50 0.77 0.87 16.25%
P/EPS -7.61 -5.59 -5.29 -1.93 32.50 -5.54 -5.17 6.64%
EY -13.14 -17.89 -18.91 -51.76 3.08 -18.06 -19.35 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 0.69 0.21 0.32 0.40 0.41 18.39%

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