[CNASIA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 63.79%
YoY- 190.0%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,356 4,193 3,736 6,453 7,905 7,959 6,130 0.60%
PBT -294 -234 -728 491 168 448 720 -
Tax -5 2 2 2 2 2 2 -
NP -299 -232 -726 493 170 450 722 -
-
NP to SH -299 -232 -779 493 170 450 722 -
-
Tax Rate - - - -0.41% -1.19% -0.45% -0.28% -
Total Cost 6,655 4,425 4,462 5,960 7,735 7,509 5,408 3.51%
-
Net Worth 28,590 29,333 33,451 36,750 34,849 36,693 35,648 -3.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 28,590 29,333 33,451 36,750 34,849 36,693 35,648 -3.60%
NOSH 45,382 44,444 45,823 44,818 42,499 45,300 45,124 0.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.70% -5.53% -19.43% 7.64% 2.15% 5.65% 11.78% -
ROE -1.05% -0.79% -2.33% 1.34% 0.49% 1.23% 2.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.01 9.43 8.15 14.40 18.60 17.57 13.58 0.52%
EPS -0.70 -0.50 -1.70 1.10 0.40 1.00 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.73 0.82 0.82 0.81 0.79 -3.69%
Adjusted Per Share Value based on latest NOSH - 44,818
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.60 1.71 1.53 2.64 3.23 3.25 2.51 0.58%
EPS -0.12 -0.09 -0.32 0.20 0.07 0.18 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1199 0.1367 0.1502 0.1424 0.15 0.1457 -3.60%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.71 0.69 0.61 0.50 0.18 0.32 0.27 -
P/RPS 5.07 7.31 7.48 3.47 0.97 1.82 1.99 16.85%
P/EPS -107.76 -132.18 -35.88 45.45 45.00 32.21 16.88 -
EY -0.93 -0.76 -2.79 2.20 2.22 3.10 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.05 0.84 0.61 0.22 0.40 0.34 22.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 23/02/10 02/03/09 03/03/08 13/02/07 -
Price 0.70 0.75 0.78 0.52 0.28 0.35 0.33 -
P/RPS 5.00 7.95 9.57 3.61 1.51 1.99 2.43 12.76%
P/EPS -106.25 -143.68 -45.88 47.27 70.00 35.23 20.63 -
EY -0.94 -0.70 -2.18 2.12 1.43 2.84 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.07 0.63 0.34 0.43 0.42 17.56%

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