[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.05%
YoY- -38.91%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 303,130 131,015 449,051 316,880 201,636 92,780 405,926 -17.73%
PBT 15,152 5,079 26,391 13,853 7,106 2,895 37,240 -45.18%
Tax -1,997 -780 -5,601 -2,514 -962 -396 -5,764 -50.76%
NP 13,155 4,299 20,790 11,339 6,144 2,499 31,476 -44.18%
-
NP to SH 12,237 3,951 19,442 10,774 5,918 2,457 31,180 -46.48%
-
Tax Rate 13.18% 15.36% 21.22% 18.15% 13.54% 13.68% 15.48% -
Total Cost 289,975 126,716 428,261 305,541 195,492 90,281 374,450 -15.71%
-
Net Worth 202,261 171,530 189,951 181,314 181,154 177,819 175,190 10.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,570 - - - 4,570 -
Div Payout % - - 23.51% - - - 14.66% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 202,261 171,530 189,951 181,314 181,154 177,819 175,190 10.08%
NOSH 152,431 134,787 152,363 152,390 152,499 152,608 152,366 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.34% 3.28% 4.63% 3.58% 3.05% 2.69% 7.75% -
ROE 6.05% 2.30% 10.24% 5.94% 3.27% 1.38% 17.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 198.86 97.20 294.72 207.94 132.22 60.80 266.41 -17.75%
EPS 8.03 2.59 12.76 7.07 3.88 1.61 20.46 -46.48%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.3269 1.2726 1.2467 1.1898 1.1879 1.1652 1.1498 10.05%
Adjusted Per Share Value based on latest NOSH - 152,257
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.75 68.18 233.69 164.91 104.94 48.28 211.25 -17.73%
EPS 6.37 2.06 10.12 5.61 3.08 1.28 16.23 -46.48%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 2.38 -
NAPS 1.0526 0.8927 0.9885 0.9436 0.9428 0.9254 0.9117 10.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.08 1.11 1.14 0.99 0.95 0.95 -
P/RPS 0.51 1.11 0.38 0.55 0.75 1.56 0.36 26.21%
P/EPS 12.58 36.84 8.70 16.12 25.51 59.01 4.64 94.79%
EY 7.95 2.71 11.50 6.20 3.92 1.69 21.54 -48.64%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.16 -
P/NAPS 0.76 0.85 0.89 0.96 0.83 0.82 0.83 -5.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 -
Price 0.985 1.00 1.06 1.05 1.16 0.94 0.94 -
P/RPS 0.50 1.03 0.36 0.50 0.88 1.55 0.35 26.92%
P/EPS 12.27 34.11 8.31 14.85 29.89 58.39 4.59 92.96%
EY 8.15 2.93 12.04 6.73 3.35 1.71 21.77 -48.14%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.19 -
P/NAPS 0.74 0.79 0.85 0.88 0.98 0.81 0.82 -6.63%

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