[CNASIA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 381.33%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 6,453 7,905 7,959 6,130 10,149 9,907 9,978 -7.00%
PBT 491 168 448 720 759 631 1,073 -12.20%
Tax 2 2 2 2 2 2 10 -23.50%
NP 493 170 450 722 761 633 1,083 -12.28%
-
NP to SH 493 170 450 722 761 633 1,083 -12.28%
-
Tax Rate -0.41% -1.19% -0.45% -0.28% -0.26% -0.32% -0.93% -
Total Cost 5,960 7,735 7,509 5,408 9,388 9,274 8,895 -6.45%
-
Net Worth 36,750 34,849 36,693 35,648 34,916 34,814 34,746 0.93%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 36,750 34,849 36,693 35,648 34,916 34,814 34,746 0.93%
NOSH 44,818 42,499 45,300 45,124 44,764 45,214 45,124 -0.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.64% 2.15% 5.65% 11.78% 7.50% 6.39% 10.85% -
ROE 1.34% 0.49% 1.23% 2.03% 2.18% 1.82% 3.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.40 18.60 17.57 13.58 22.67 21.91 22.11 -6.89%
EPS 1.10 0.40 1.00 1.60 1.70 1.40 2.40 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.79 0.78 0.77 0.77 1.05%
Adjusted Per Share Value based on latest NOSH - 45,124
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.64 3.23 3.25 2.51 4.15 4.05 4.08 -6.99%
EPS 0.20 0.07 0.18 0.30 0.31 0.26 0.44 -12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.1424 0.15 0.1457 0.1427 0.1423 0.142 0.93%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.18 0.32 0.27 0.28 0.54 1.04 -
P/RPS 3.47 0.97 1.82 1.99 1.24 2.46 4.70 -4.92%
P/EPS 45.45 45.00 32.21 16.88 16.47 38.57 43.33 0.79%
EY 2.20 2.22 3.10 5.93 6.07 2.59 2.31 -0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.22 0.40 0.34 0.36 0.70 1.35 -12.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 02/03/09 03/03/08 13/02/07 27/02/06 23/02/05 25/02/04 -
Price 0.52 0.28 0.35 0.33 0.35 0.49 0.98 -
P/RPS 3.61 1.51 1.99 2.43 1.54 2.24 4.43 -3.35%
P/EPS 47.27 70.00 35.23 20.63 20.59 35.00 40.83 2.46%
EY 2.12 1.43 2.84 4.85 4.86 2.86 2.45 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.34 0.43 0.42 0.45 0.64 1.27 -11.01%

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