[CNASIA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -93.57%
YoY- -92.78%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 6,022 8,857 3,554 4,239 5,537 6,344 8,208 -5.02%
PBT 208 149 2 37 538 524 494 -13.41%
Tax 1 1 1 2 2 -2 0 -
NP 209 150 3 39 540 522 494 -13.35%
-
NP to SH 209 150 3 39 540 522 494 -13.35%
-
Tax Rate -0.48% -0.67% -50.00% -5.41% -0.37% 0.38% 0.00% -
Total Cost 5,813 8,707 3,551 4,200 4,997 5,822 7,714 -4.60%
-
Net Worth 33,440 38,999 33,576 29,639 34,199 37,409 40,225 -3.03%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 33,440 38,999 33,576 29,639 34,199 37,409 40,225 -3.03%
NOSH 41,800 49,999 44,769 38,999 44,999 43,499 35,285 2.86%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.47% 1.69% 0.08% 0.92% 9.75% 8.23% 6.02% -
ROE 0.63% 0.38% 0.01% 0.13% 1.58% 1.40% 1.23% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.41 17.71 7.94 10.87 12.30 14.58 23.26 -7.66%
EPS 0.50 0.30 0.00 0.10 1.20 1.20 1.40 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.75 0.76 0.76 0.86 1.14 -5.72%
Adjusted Per Share Value based on latest NOSH - 38,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.35 3.45 1.38 1.65 2.16 2.47 3.20 -5.01%
EPS 0.08 0.06 0.00 0.02 0.21 0.20 0.19 -13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1303 0.152 0.1308 0.1155 0.1333 0.1458 0.1567 -3.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.36 0.29 0.34 0.56 0.94 0.50 0.80 -
P/RPS 2.50 1.64 4.28 5.15 7.64 3.43 3.44 -5.17%
P/EPS 72.00 96.67 5,073.85 560.00 78.33 41.67 57.14 3.92%
EY 1.39 1.03 0.02 0.18 1.28 2.40 1.75 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.45 0.74 1.24 0.58 0.70 -7.09%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 17/11/06 29/11/05 10/11/04 23/10/03 28/11/02 19/11/01 -
Price 0.31 0.31 0.29 0.52 0.92 0.47 0.88 -
P/RPS 2.15 1.75 3.65 4.78 7.48 3.22 3.78 -8.97%
P/EPS 62.00 103.33 4,327.69 520.00 76.67 39.17 62.86 -0.22%
EY 1.61 0.97 0.02 0.19 1.30 2.55 1.59 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.39 0.68 1.21 0.55 0.77 -10.71%

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