[CNASIA] YoY Cumulative 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- 43.37%
YoY- -175.72%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,036 9,366 10,888 15,344 20,776 21,316 17,529 -3.63%
PBT -1,187 -3,772 -3,250 -398 515 472 50 -
Tax 0 5 5 5 4 5 5 -
NP -1,187 -3,767 -3,245 -393 519 477 55 -
-
NP to SH -1,187 -3,767 -3,245 -393 519 477 55 -
-
Tax Rate - - - - -0.78% -1.06% -10.00% -
Total Cost 15,223 13,133 14,133 15,737 20,257 20,839 17,474 -2.27%
-
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 - - - - - 216 - -
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 -4.21% -12.77% -9.60% -1.11% 1.34% 1.38% 0.13% -
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 30.87 20.64 24.16 35.14 44.03 49.16 31.87 -0.52%
EPS -2.60 -8.30 -7.20 -0.90 1.10 1.10 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 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 5.47 3.65 4.24 5.98 8.09 8.31 6.83 -3.62%
EPS -0.46 -1.47 -1.26 -0.15 0.20 0.19 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.1098 0.1149 0.1317 0.1378 0.1507 0.1352 0.1671 -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 2.23 3.68 2.07 1.17 0.68 0.73 0.91 16.09%
P/EPS -26.43 -9.16 -6.94 -45.56 27.27 32.73 290.00 -
EY -3.78 -10.92 -14.40 -2.20 3.67 3.06 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 1.39 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 2.27 3.49 2.44 1.71 0.61 0.63 0.97 15.20%
P/EPS -26.81 -8.67 -8.19 -66.67 24.55 28.18 310.00 -
EY -3.73 -11.53 -12.20 -1.50 4.07 3.55 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 1.61 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