[CNASIA] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 163.83%
YoY- 1267.31%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 10,591 4,745 4,847 4,437 3,003 3,266 3,286 21.52%
PBT 920 566 580 606 -51 428 517 10.07%
Tax 2 2 2 1 -1 0 -1 -
NP 922 568 582 607 -52 428 516 10.15%
-
NP to SH 922 568 582 607 -52 428 516 10.15%
-
Tax Rate -0.22% -0.35% -0.34% -0.17% - 0.00% 0.19% -
Total Cost 9,669 4,177 4,265 3,830 3,055 2,838 2,770 23.15%
-
Net Worth 36,880 33,643 33,576 35,486 38,999 37,806 41,648 -2.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 36,880 33,643 33,576 35,486 38,999 37,806 41,648 -2.00%
NOSH 46,100 43,692 44,769 46,692 51,999 35,666 36,857 3.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.71% 11.97% 12.01% 13.68% -1.73% 13.10% 15.70% -
ROE 2.50% 1.69% 1.73% 1.71% -0.13% 1.13% 1.24% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.97 10.86 10.83 9.50 5.78 9.16 8.92 17.06%
EPS 2.00 1.30 1.30 1.30 -0.10 1.20 1.40 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.76 0.75 1.06 1.13 -5.59%
Adjusted Per Share Value based on latest NOSH - 46,692
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.13 1.85 1.89 1.73 1.17 1.27 1.28 21.54%
EPS 0.36 0.22 0.23 0.24 -0.02 0.17 0.20 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1311 0.1308 0.1383 0.152 0.1473 0.1623 -2.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.38 0.29 0.33 0.62 0.53 0.84 0.52 -
P/RPS 1.65 2.67 3.05 6.52 9.18 9.17 5.83 -18.96%
P/EPS 19.00 22.31 25.38 47.69 -530.00 70.00 37.14 -10.56%
EY 5.26 4.48 3.94 2.10 -0.19 1.43 2.69 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.44 0.82 0.71 0.79 0.46 0.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 17/08/06 19/08/05 11/08/04 20/08/03 29/08/02 29/08/01 -
Price 0.32 0.33 0.34 0.56 0.95 0.64 1.13 -
P/RPS 1.39 3.04 3.14 5.89 16.45 6.99 12.67 -30.79%
P/EPS 16.00 25.38 26.15 43.08 -950.00 53.33 80.71 -23.63%
EY 6.25 3.94 3.82 2.32 -0.11 1.88 1.24 30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.74 1.27 0.60 1.00 -14.15%

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