[CNASIA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -39.28%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 15,426 14,154 19,529 19,729 16,803 11,943 19,595 -3.90%
PBT -2,830 -4,348 -1,494 -2,835 -2,697 -4,666 -1,492 11.24%
Tax 0 0 0 -5 3 7 7 -
NP -2,830 -4,348 -1,494 -2,840 -2,694 -4,659 -1,485 11.33%
-
NP to SH -2,830 -4,348 -1,494 -2,840 -2,694 -4,659 -1,485 11.33%
-
Tax Rate - - - - - - - -
Total Cost 18,256 18,502 21,023 22,569 19,497 16,602 21,080 -2.36%
-
Net Worth 16,403 19,514 24,052 25,413 26,970 30,233 34,553 -11.66%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 16,403 19,514 24,052 25,413 26,970 30,233 34,553 -11.66%
NOSH 45,382 45,382 45,382 45,382 45,382 45,124 44,874 0.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -18.35% -30.72% -7.65% -14.40% -16.03% -39.01% -7.58% -
ROE -17.25% -22.28% -6.21% -11.17% -9.99% -15.41% -4.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.80 31.19 43.03 43.47 38.00 26.47 43.67 -3.71%
EPS -6.38 -9.58 -3.29 -6.26 -6.09 -10.32 -3.31 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.43 0.53 0.56 0.61 0.67 0.77 -11.48%
Adjusted Per Share Value based on latest NOSH - 45,382
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.01 5.51 7.61 7.69 6.55 4.65 7.63 -3.89%
EPS -1.10 -1.69 -0.58 -1.11 -1.05 -1.82 -0.58 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.076 0.0937 0.099 0.1051 0.1178 0.1346 -11.66%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.22 0.375 1.49 0.695 0.70 0.80 0.53 -
P/RPS 0.63 1.20 3.46 1.60 1.84 3.02 1.21 -10.29%
P/EPS -3.45 -3.91 -45.26 -11.11 -11.49 -7.75 -16.02 -22.56%
EY -29.02 -25.55 -2.21 -9.00 -8.70 -12.91 -6.24 29.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.87 2.81 1.24 1.15 1.19 0.69 -2.57%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 27/08/15 20/08/14 22/08/13 02/08/12 16/08/11 09/08/10 -
Price 0.275 0.34 1.29 0.715 0.70 0.73 0.45 -
P/RPS 0.79 1.09 3.00 1.64 1.84 2.76 1.03 -4.32%
P/EPS -4.31 -3.55 -39.19 -11.43 -11.49 -7.07 -13.60 -17.41%
EY -23.21 -28.18 -2.55 -8.75 -8.70 -14.14 -7.35 21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 2.43 1.28 1.15 1.09 0.58 4.14%

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