[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 100.52%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 218,494 122,329 413,705 291,762 165,224 75,491 260,495 -11.07%
PBT 11,100 4,194 19,360 12,021 6,045 1,928 15,027 -18.30%
Tax -2,717 -780 -1,911 -1,739 -852 -317 -2,922 -4.73%
NP 8,383 3,414 17,449 10,282 5,193 1,611 12,105 -21.74%
-
NP to SH 8,283 3,375 17,315 10,114 5,044 1,553 12,073 -22.22%
-
Tax Rate 24.48% 18.60% 9.87% 14.47% 14.09% 16.44% 19.44% -
Total Cost 210,111 118,915 396,256 281,480 160,031 73,880 248,390 -10.56%
-
Net Worth 151,971 148,133 143,863 136,554 13,612,704 13,250,744 130,997 10.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 151,971 148,133 143,863 136,554 13,612,704 13,250,744 130,997 10.41%
NOSH 152,261 152,714 152,429 152,319 152,386 152,254 152,322 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.84% 2.79% 4.22% 3.52% 3.14% 2.13% 4.65% -
ROE 5.45% 2.28% 12.04% 7.41% 0.04% 0.01% 9.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 143.50 80.10 271.41 191.55 108.42 49.58 171.02 -11.04%
EPS 5.44 2.21 11.36 6.64 3.31 1.02 7.92 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.97 0.9438 0.8965 89.33 87.03 0.86 10.44%
Adjusted Per Share Value based on latest NOSH - 152,252
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 113.71 63.66 215.30 151.84 85.99 39.29 135.57 -11.07%
EPS 4.31 1.76 9.01 5.26 2.62 0.81 6.28 -22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7909 0.7709 0.7487 0.7107 70.8431 68.9593 0.6817 10.42%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.89 0.81 0.80 0.76 0.81 0.89 -
P/RPS 0.65 1.11 0.30 0.42 0.70 1.63 0.52 16.05%
P/EPS 17.10 40.27 7.13 12.05 22.96 79.41 11.23 32.39%
EY 5.85 2.48 14.02 8.30 4.36 1.26 8.91 -24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.86 0.89 0.01 0.01 1.03 -6.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 -
Price 0.96 0.88 0.82 0.85 0.77 0.80 0.80 -
P/RPS 0.67 1.10 0.30 0.44 0.71 1.61 0.47 26.69%
P/EPS 17.65 39.82 7.22 12.80 23.26 78.43 10.09 45.22%
EY 5.67 2.51 13.85 7.81 4.30 1.28 9.91 -31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.87 0.95 0.01 0.01 0.93 2.14%

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