[CNASIA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CNASIA] CN ASIA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.56%
YoY- -60.8%
Quarter Report
Latest QR
Upcoming QR
CNASIA's Result
CNASIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 28,735 27,446 27,678 21,441 21,776 19,372 21,120 5.26%
PBT 963 1,192 809 298 763 -4,255 -1,982 -
Tax 6 7 7 7 15 -359 -2 -
NP 969 1,199 816 305 778 -4,614 -1,984 -
-
NP to SH 969 1,199 816 305 778 -4,614 -1,984 -
-
Tax Rate -0.62% -0.59% -0.87% -2.35% -1.97% - - -
Total Cost 27,766 26,247 26,862 21,136 20,998 23,986 23,104 3.10%
-
Net Worth 40,179 33,440 38,999 33,576 29,639 34,199 37,409 1.19%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 40,179 33,440 38,999 33,576 29,639 34,199 37,409 1.19%
NOSH 48,999 41,800 49,999 44,769 38,999 44,999 43,499 2.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.37% 4.37% 2.95% 1.42% 3.57% -23.82% -9.39% -
ROE 2.41% 3.59% 2.09% 0.91% 2.62% -13.49% -5.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.64 65.66 55.36 47.89 55.84 43.05 48.55 3.19%
EPS 1.98 2.87 1.63 0.68 1.99 -10.25 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.75 0.76 0.76 0.86 -0.78%
Adjusted Per Share Value based on latest NOSH - 44,769
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.20 10.69 10.78 8.35 8.48 7.55 8.23 5.26%
EPS 0.38 0.47 0.32 0.12 0.30 -1.80 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1303 0.152 0.1308 0.1155 0.1333 0.1458 1.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.36 0.29 0.34 0.56 0.94 0.50 -
P/RPS 0.51 0.55 0.52 0.71 1.00 2.18 1.03 -11.04%
P/EPS 15.17 12.55 17.77 49.91 28.07 -9.17 -10.96 -
EY 6.59 7.97 5.63 2.00 3.56 -10.91 -9.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.37 0.45 0.74 1.24 0.58 -7.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 28/11/07 17/11/06 29/11/05 10/11/04 23/10/03 28/11/02 -
Price 0.27 0.31 0.31 0.29 0.52 0.92 0.47 -
P/RPS 0.46 0.47 0.56 0.61 0.93 2.14 0.97 -11.68%
P/EPS 13.65 10.81 19.00 42.57 26.07 -8.97 -10.30 -
EY 7.32 9.25 5.26 2.35 3.84 -11.14 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.40 0.39 0.68 1.21 0.55 -8.15%

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