[CANONE] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 157.24%
YoY- 62.4%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 204,891 886,473 650,213 407,860 191,292 898,946 648,991 -53.60%
PBT 15,876 95,529 81,131 48,571 18,838 88,088 54,156 -55.83%
Tax -4,923 -14,498 -11,258 -6,144 -1,965 -17,089 -12,263 -45.55%
NP 10,953 81,031 69,873 42,427 16,873 70,999 41,893 -59.07%
-
NP to SH 10,953 77,327 66,169 38,723 15,053 63,776 37,295 -55.78%
-
Tax Rate 31.01% 15.18% 13.88% 12.65% 10.43% 19.40% 22.64% -
Total Cost 193,938 805,442 580,340 365,433 174,419 827,947 607,098 -53.23%
-
Net Worth 647,901 661,563 624,670 489,443 540,136 520,811 489,981 20.45%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 7,686 - - - 7,620 - -
Div Payout % - 9.94% - - - 11.95% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 647,901 661,563 624,670 489,443 540,136 520,811 489,981 20.45%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 16.69%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.35% 9.14% 10.75% 10.40% 8.82% 7.90% 6.46% -
ROE 1.69% 11.69% 10.59% 7.91% 2.79% 12.25% 7.61% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 106.63 461.34 338.38 254.49 125.52 589.86 425.85 -60.23%
EPS 5.70 44.34 39.29 24.77 9.88 41.85 24.47 -62.10%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.3718 3.4429 3.2509 3.054 3.5442 3.4174 3.2151 3.22%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 106.63 461.34 338.38 212.26 99.55 467.83 337.75 -53.60%
EPS 5.70 44.34 39.29 20.15 7.83 33.19 19.41 -55.78%
DPS 0.00 4.00 0.00 0.00 0.00 3.97 0.00 -
NAPS 3.3718 3.4429 3.2509 2.5472 2.811 2.7104 2.55 20.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.82 4.56 2.31 2.51 2.87 2.12 2.44 -
P/RPS 3.58 0.99 0.68 0.99 2.29 0.36 0.57 240.03%
P/EPS 67.02 11.33 6.71 10.39 29.06 5.07 9.97 255.77%
EY 1.49 8.83 14.91 9.63 3.44 19.74 10.03 -71.91%
DY 0.00 0.88 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 1.13 1.32 0.71 0.82 0.81 0.62 0.76 30.23%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 25/11/15 26/08/15 28/05/15 26/02/15 20/11/14 -
Price 3.55 3.94 4.20 2.06 2.55 2.38 2.54 -
P/RPS 3.33 0.85 1.24 0.81 2.03 0.40 0.60 213.14%
P/EPS 62.28 9.79 12.20 8.53 25.82 5.69 10.38 229.83%
EY 1.61 10.21 8.20 11.73 3.87 17.58 9.63 -69.61%
DY 0.00 1.02 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 1.05 1.14 1.29 0.67 0.72 0.70 0.79 20.86%

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