[CANONE] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 62.4%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 489,316 413,705 389,016 330,448 301,964 260,495 242,186 59.75%
PBT 16,776 19,360 16,028 12,090 7,712 15,027 12,844 19.46%
Tax -3,120 -1,911 -2,318 -1,704 -1,268 -2,922 -1,877 40.27%
NP 13,656 17,449 13,709 10,386 6,444 12,105 10,966 15.73%
-
NP to SH 13,500 17,315 13,485 10,088 6,212 12,073 10,822 15.86%
-
Tax Rate 18.60% 9.87% 14.46% 14.09% 16.44% 19.44% 14.61% -
Total Cost 475,660 396,256 375,306 320,062 295,520 248,390 231,220 61.68%
-
Net Worth 148,133 143,863 136,554 13,612,704 13,250,744 130,997 126,399 11.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 148,133 143,863 136,554 13,612,704 13,250,744 130,997 126,399 11.14%
NOSH 152,714 152,429 152,319 152,386 152,254 152,322 152,288 0.18%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.79% 4.22% 3.52% 3.14% 2.13% 4.65% 4.53% -
ROE 9.11% 12.04% 9.88% 0.07% 0.05% 9.22% 8.56% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 320.41 271.41 255.40 216.85 198.33 171.02 159.03 59.45%
EPS 8.84 11.36 8.85 6.62 4.08 7.92 7.11 15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.9438 0.8965 89.33 87.03 0.86 0.83 10.93%
Adjusted Per Share Value based on latest NOSH - 152,401
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 254.65 215.30 202.45 171.97 157.15 135.57 126.04 59.74%
EPS 7.03 9.01 7.02 5.25 3.23 6.28 5.63 15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7709 0.7487 0.7107 70.8431 68.9593 0.6817 0.6578 11.14%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.89 0.81 0.80 0.76 0.81 0.89 1.00 -
P/RPS 0.28 0.30 0.31 0.35 0.41 0.52 0.63 -41.73%
P/EPS 10.07 7.13 9.04 11.48 19.85 11.23 14.07 -19.97%
EY 9.93 14.02 11.07 8.71 5.04 8.91 7.11 24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.89 0.01 0.01 1.03 1.20 -16.21%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 29/11/07 -
Price 0.88 0.82 0.85 0.77 0.80 0.80 0.99 -
P/RPS 0.27 0.30 0.33 0.36 0.40 0.47 0.62 -42.51%
P/EPS 9.95 7.22 9.60 11.63 19.61 10.09 13.93 -20.07%
EY 10.05 13.85 10.42 8.60 5.10 9.91 7.18 25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.95 0.01 0.01 0.93 1.19 -16.36%

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