[CANONE] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
08-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 82.01%
YoY- 325.58%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,692,713 2,571,897 2,661,810 2,608,320 2,530,126 2,490,057 2,426,940 7.15%
PBT -67,247 175,637 192,362 158,880 12,000 -45,172 -78,436 -9.72%
Tax -39,100 -28,572 -22,728 -14,292 68,917 106,556 -6,364 234.34%
NP -106,347 147,065 169,634 144,588 80,917 61,384 -84,800 16.24%
-
NP to SH -51,493 152,625 167,204 139,092 76,418 58,578 -83,782 -27.64%
-
Tax Rate - 16.27% 11.82% 9.00% -574.31% - - -
Total Cost 2,799,060 2,424,832 2,492,176 2,463,732 2,449,209 2,428,673 2,511,740 7.46%
-
Net Worth 1,734,372 1,903,160 1,871,089 1,821,572 1,780,489 1,760,044 1,689,582 1.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,686 - - - 7,686 - - -
Div Payout % 0.00% - - - 10.06% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,734,372 1,903,160 1,871,089 1,821,572 1,780,489 1,760,044 1,689,582 1.75%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.95% 5.72% 6.37% 5.54% 3.20% 2.47% -3.49% -
ROE -2.97% 8.02% 8.94% 7.64% 4.29% 3.33% -4.96% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,401.34 1,338.46 1,385.26 1,357.42 1,316.72 1,295.87 1,263.02 7.15%
EPS -26.80 79.43 87.02 72.40 39.77 30.48 -43.60 -27.64%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 9.026 9.9044 9.7375 9.4798 9.266 9.1596 8.7929 1.75%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,401.34 1,338.46 1,385.26 1,357.42 1,316.72 1,295.87 1,263.02 7.15%
EPS -26.80 79.43 87.02 72.40 39.77 30.48 -43.60 -27.64%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 9.026 9.9044 9.7375 9.4798 9.266 9.1596 8.7929 1.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.69 4.62 3.19 3.26 2.79 2.49 2.64 -
P/RPS 0.26 0.35 0.23 0.24 0.21 0.19 0.21 15.25%
P/EPS -13.77 5.82 3.67 4.50 7.02 8.17 -6.05 72.77%
EY -7.26 17.19 27.28 22.20 14.25 12.24 -16.52 -42.11%
DY 1.08 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.41 0.47 0.33 0.34 0.30 0.27 0.30 23.08%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 08/06/21 25/02/21 26/11/20 27/08/20 -
Price 3.29 4.06 3.24 2.95 2.87 2.69 2.65 -
P/RPS 0.23 0.30 0.23 0.22 0.22 0.21 0.21 6.23%
P/EPS -12.28 5.11 3.72 4.08 7.22 8.82 -6.08 59.57%
EY -8.15 19.56 26.86 24.54 13.86 11.33 -16.45 -37.30%
DY 1.22 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.31 0.31 0.29 0.30 12.88%

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