[CNASIA] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 95.73%
YoY- -112.15%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 4,745 4,847 4,437 3,003 3,266 3,286 10,044 -11.74%
PBT 566 580 606 -51 428 517 -211 -
Tax 2 2 1 -1 0 -1 211 -53.98%
NP 568 582 607 -52 428 516 0 -
-
NP to SH 568 582 607 -52 428 516 -200 -
-
Tax Rate -0.35% -0.34% -0.17% - 0.00% 0.19% - -
Total Cost 4,177 4,265 3,830 3,055 2,838 2,770 10,044 -13.59%
-
Net Worth 33,643 33,576 35,486 38,999 37,806 41,648 43,636 -4.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 33,643 33,576 35,486 38,999 37,806 41,648 43,636 -4.24%
NOSH 43,692 44,769 46,692 51,999 35,666 36,857 36,363 3.10%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.97% 12.01% 13.68% -1.73% 13.10% 15.70% 0.00% -
ROE 1.69% 1.73% 1.71% -0.13% 1.13% 1.24% -0.46% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.86 10.83 9.50 5.78 9.16 8.92 27.62 -14.40%
EPS 1.30 1.30 1.30 -0.10 1.20 1.40 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.76 0.75 1.06 1.13 1.20 -7.12%
Adjusted Per Share Value based on latest NOSH - 51,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.85 1.89 1.73 1.17 1.27 1.28 3.91 -11.72%
EPS 0.22 0.23 0.24 -0.02 0.17 0.20 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1308 0.1383 0.152 0.1473 0.1623 0.17 -4.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.29 0.33 0.62 0.53 0.84 0.52 1.78 -
P/RPS 2.67 3.05 6.52 9.18 9.17 5.83 6.44 -13.64%
P/EPS 22.31 25.38 47.69 -530.00 70.00 37.14 -323.64 -
EY 4.48 3.94 2.10 -0.19 1.43 2.69 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.82 0.71 0.79 0.46 1.48 -20.26%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 19/08/05 11/08/04 20/08/03 29/08/02 29/08/01 25/08/00 -
Price 0.33 0.34 0.56 0.95 0.64 1.13 1.70 -
P/RPS 3.04 3.14 5.89 16.45 6.99 12.67 6.15 -11.07%
P/EPS 25.38 26.15 43.08 -950.00 53.33 80.71 -309.09 -
EY 3.94 3.82 2.32 -0.11 1.88 1.24 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.74 1.27 0.60 1.00 1.42 -18.04%

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