[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 112.93%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 201,636 92,780 405,926 310,729 218,494 122,329 413,705 -38.14%
PBT 7,106 2,895 37,240 21,913 11,100 4,194 19,360 -48.82%
Tax -962 -396 -5,764 -4,159 -2,717 -780 -1,911 -36.79%
NP 6,144 2,499 31,476 17,754 8,383 3,414 17,449 -50.23%
-
NP to SH 5,918 2,457 31,180 17,637 8,283 3,375 17,315 -51.21%
-
Tax Rate 13.54% 13.68% 15.48% 18.98% 24.48% 18.60% 9.87% -
Total Cost 195,492 90,281 374,450 292,975 210,111 118,915 396,256 -37.64%
-
Net Worth 181,154 177,819 175,190 156,934 151,971 148,133 143,863 16.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,570 - - - - -
Div Payout % - - 14.66% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 181,154 177,819 175,190 156,934 151,971 148,133 143,863 16.65%
NOSH 152,499 152,608 152,366 152,437 152,261 152,714 152,429 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.05% 2.69% 7.75% 5.71% 3.84% 2.79% 4.22% -
ROE 3.27% 1.38% 17.80% 11.24% 5.45% 2.28% 12.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 132.22 60.80 266.41 203.84 143.50 80.10 271.41 -38.16%
EPS 3.88 1.61 20.46 11.57 5.44 2.21 11.36 -51.23%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.1879 1.1652 1.1498 1.0295 0.9981 0.97 0.9438 16.62%
Adjusted Per Share Value based on latest NOSH - 152,345
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.94 48.28 211.25 161.71 113.71 63.66 215.30 -38.14%
EPS 3.08 1.28 16.23 9.18 4.31 1.76 9.01 -51.20%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
NAPS 0.9428 0.9254 0.9117 0.8167 0.7909 0.7709 0.7487 16.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.99 0.95 0.95 0.94 0.93 0.89 0.81 -
P/RPS 0.75 1.56 0.36 0.46 0.65 1.11 0.30 84.51%
P/EPS 25.51 59.01 4.64 8.12 17.10 40.27 7.13 134.47%
EY 3.92 1.69 21.54 12.31 5.85 2.48 14.02 -57.34%
DY 0.00 0.00 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.83 0.91 0.93 0.92 0.86 -2.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 26/05/09 26/02/09 -
Price 1.16 0.94 0.94 0.95 0.96 0.88 0.82 -
P/RPS 0.88 1.55 0.35 0.47 0.67 1.10 0.30 105.31%
P/EPS 29.89 58.39 4.59 8.21 17.65 39.82 7.22 158.49%
EY 3.35 1.71 21.77 12.18 5.67 2.51 13.85 -61.28%
DY 0.00 0.00 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.81 0.82 0.92 0.96 0.91 0.87 8.28%

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