[CANONE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 97.22%
YoY- -72.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 192,373 772,881 587,081 415,642 194,474 789,815 583,144 -52.28%
PBT 15,299 93,956 74,820 47,154 23,992 194,881 162,797 -79.35%
Tax -3,506 -16,686 -13,149 -8,407 -4,321 -16,753 -10,251 -51.12%
NP 11,793 77,270 61,671 38,747 19,671 178,128 152,546 -81.88%
-
NP to SH 10,382 69,669 55,651 35,219 17,858 170,725 147,637 -82.99%
-
Tax Rate 22.92% 17.76% 17.57% 17.83% 18.01% 8.60% 6.30% -
Total Cost 180,580 695,611 525,410 376,895 174,803 611,687 430,598 -44.00%
-
Net Worth 470,809 460,613 448,086 433,014 414,528 396,984 368,777 17.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,620 - - - 6,096 - -
Div Payout % - 10.94% - - - 3.57% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 470,809 460,613 448,086 433,014 414,528 396,984 368,777 17.70%
NOSH 152,400 152,400 152,400 152,400 152,400 152,404 152,400 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.13% 10.00% 10.50% 9.32% 10.11% 22.55% 26.16% -
ROE 2.21% 15.13% 12.42% 8.13% 4.31% 43.01% 40.03% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 126.23 507.14 385.22 272.73 127.61 518.23 382.64 -52.28%
EPS 6.81 45.71 36.52 23.11 11.72 112.02 96.87 -82.99%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.0893 3.0224 2.9402 2.8413 2.72 2.6048 2.4198 17.70%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.11 402.22 305.53 216.31 101.21 411.03 303.48 -52.29%
EPS 5.40 36.26 28.96 18.33 9.29 88.85 76.83 -82.99%
DPS 0.00 3.97 0.00 0.00 0.00 3.17 0.00 -
NAPS 2.4502 2.3971 2.3319 2.2535 2.1573 2.066 1.9192 17.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.15 3.27 3.48 3.36 2.31 2.35 2.57 -
P/RPS 2.50 0.64 0.90 1.23 1.81 0.45 0.67 140.76%
P/EPS 46.24 7.15 9.53 14.54 19.71 2.10 2.65 573.91%
EY 2.16 13.98 10.49 6.88 5.07 47.67 37.69 -85.16%
DY 0.00 1.53 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 1.02 1.08 1.18 1.18 0.85 0.90 1.06 -2.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 -
Price 2.69 3.22 3.80 3.39 3.45 2.39 2.05 -
P/RPS 2.13 0.63 0.99 1.24 2.70 0.46 0.54 149.85%
P/EPS 39.49 7.04 10.41 14.67 29.44 2.13 2.12 603.94%
EY 2.53 14.20 9.61 6.82 3.40 46.87 47.26 -85.82%
DY 0.00 1.55 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.87 1.07 1.29 1.19 1.27 0.92 0.85 1.56%

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