[CANONE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -48.55%
YoY- -2.82%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 413,705 389,016 330,448 301,964 260,495 242,186 219,602 52.24%
PBT 19,360 16,028 12,090 7,712 15,027 12,844 11,804 38.86%
Tax -1,911 -2,318 -1,704 -1,268 -2,922 -1,877 -1,700 8.07%
NP 17,449 13,709 10,386 6,444 12,105 10,966 10,104 43.70%
-
NP to SH 17,315 13,485 10,088 6,212 12,073 10,822 9,934 44.58%
-
Tax Rate 9.87% 14.46% 14.09% 16.44% 19.44% 14.61% 14.40% -
Total Cost 396,256 375,306 320,062 295,520 248,390 231,220 209,498 52.64%
-
Net Worth 143,863 136,554 13,612,704 13,250,744 130,997 126,399 126,050 9.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,863 136,554 13,612,704 13,250,744 130,997 126,399 126,050 9.16%
NOSH 152,429 152,319 152,386 152,254 152,322 152,288 150,060 1.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.22% 3.52% 3.14% 2.13% 4.65% 4.53% 4.60% -
ROE 12.04% 9.88% 0.07% 0.05% 9.22% 8.56% 7.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.41 255.40 216.85 198.33 171.02 159.03 146.34 50.67%
EPS 11.36 8.85 6.62 4.08 7.92 7.11 6.62 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9438 0.8965 89.33 87.03 0.86 0.83 0.84 8.03%
Adjusted Per Share Value based on latest NOSH - 152,254
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 215.30 202.45 171.97 157.15 135.57 126.04 114.28 52.24%
EPS 9.01 7.02 5.25 3.23 6.28 5.63 5.17 44.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7487 0.7107 70.8431 68.9593 0.6817 0.6578 0.656 9.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 0.80 0.76 0.81 0.89 1.00 1.02 -
P/RPS 0.30 0.31 0.35 0.41 0.52 0.63 0.70 -43.01%
P/EPS 7.13 9.04 11.48 19.85 11.23 14.07 15.41 -40.03%
EY 14.02 11.07 8.71 5.04 8.91 7.11 6.49 66.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.01 0.01 1.03 1.20 1.21 -20.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 29/11/07 29/08/07 -
Price 0.82 0.85 0.77 0.80 0.80 0.99 0.87 -
P/RPS 0.30 0.33 0.36 0.40 0.47 0.62 0.59 -36.16%
P/EPS 7.22 9.60 11.63 19.61 10.09 13.93 13.14 -32.79%
EY 13.85 10.42 8.60 5.10 9.91 7.18 7.61 48.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.01 0.01 0.93 1.19 1.04 -11.17%

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