[CANONE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 126.37%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 48,290 201,197 144,851 96,863 46,156 167,165 111,612 -42.82%
PBT 1,909 18,037 12,691 8,602 3,821 18,573 11,465 -69.76%
Tax -269 -2,201 -1,758 -1,623 -738 -3,245 -1,665 -70.36%
NP 1,640 15,836 10,933 6,979 3,083 15,328 9,800 -69.66%
-
NP to SH 1,598 15,498 10,933 6,979 3,083 15,328 9,800 -70.18%
-
Tax Rate 14.09% 12.20% 13.85% 18.87% 19.31% 17.47% 14.52% -
Total Cost 46,650 185,361 133,918 89,884 43,073 151,837 101,812 -40.59%
-
Net Worth 124,796 123,467 118,936 119,313 115,994 103,491 95,139 19.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,450 - - - 4,027 - -
Div Payout % - 28.72% - - - 26.28% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 124,796 123,467 118,936 119,313 115,994 103,491 95,139 19.84%
NOSH 152,190 152,428 152,482 152,379 152,623 139,854 135,546 8.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.40% 7.87% 7.55% 7.21% 6.68% 9.17% 8.78% -
ROE 1.28% 12.55% 9.19% 5.85% 2.66% 14.81% 10.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 31.73 131.99 95.00 63.57 30.24 119.53 82.34 -47.07%
EPS 1.05 10.17 7.17 4.58 2.02 10.96 7.23 -72.40%
DPS 0.00 2.92 0.00 0.00 0.00 2.88 0.00 -
NAPS 0.82 0.81 0.78 0.783 0.76 0.74 0.7019 10.93%
Adjusted Per Share Value based on latest NOSH - 152,148
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.13 104.71 75.38 50.41 24.02 87.00 58.08 -42.82%
EPS 0.83 8.07 5.69 3.63 1.60 7.98 5.10 -70.22%
DPS 0.00 2.32 0.00 0.00 0.00 2.10 0.00 -
NAPS 0.6495 0.6425 0.619 0.6209 0.6037 0.5386 0.4951 19.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.89 0.95 0.90 1.05 0.99 1.00 0.87 -
P/RPS 2.80 0.72 0.95 1.65 3.27 0.84 1.06 91.20%
P/EPS 84.76 9.34 12.55 22.93 49.01 9.12 12.03 267.95%
EY 1.18 10.70 7.97 4.36 2.04 10.96 8.31 -72.81%
DY 0.00 3.07 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 1.09 1.17 1.15 1.34 1.30 1.35 1.24 -8.24%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 28/02/06 19/12/05 -
Price 0.89 0.90 0.98 0.88 0.90 1.00 0.68 -
P/RPS 2.80 0.68 1.03 1.38 2.98 0.84 0.83 125.09%
P/EPS 84.76 8.85 13.67 19.21 44.55 9.12 9.41 333.49%
EY 1.18 11.30 7.32 5.20 2.24 10.96 10.63 -76.93%
DY 0.00 3.24 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 1.09 1.11 1.26 1.12 1.18 1.35 0.97 8.09%

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