[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.01%
YoY- -62.31%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 425,110 192,373 772,881 587,081 415,642 194,474 789,815 -33.90%
PBT 36,085 15,299 93,956 74,820 47,154 23,992 194,881 -67.61%
Tax -9,531 -3,506 -16,686 -13,149 -8,407 -4,321 -16,753 -31.41%
NP 26,554 11,793 77,270 61,671 38,747 19,671 178,128 -71.98%
-
NP to SH 23,844 10,382 69,669 55,651 35,219 17,858 170,725 -73.17%
-
Tax Rate 26.41% 22.92% 17.76% 17.57% 17.83% 18.01% 8.60% -
Total Cost 398,556 180,580 695,611 525,410 376,895 174,803 611,687 -24.90%
-
Net Worth 475,061 470,809 460,613 448,086 433,014 414,528 396,984 12.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,620 - - - 6,096 -
Div Payout % - - 10.94% - - - 3.57% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 475,061 470,809 460,613 448,086 433,014 414,528 396,984 12.75%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,404 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.25% 6.13% 10.00% 10.50% 9.32% 10.11% 22.55% -
ROE 5.02% 2.21% 15.13% 12.42% 8.13% 4.31% 43.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 278.94 126.23 507.14 385.22 272.73 127.61 518.23 -33.90%
EPS 15.65 6.81 45.71 36.52 23.11 11.72 112.02 -73.17%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 3.1172 3.0893 3.0224 2.9402 2.8413 2.72 2.6048 12.75%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 221.24 100.11 402.22 305.53 216.31 101.21 411.03 -33.90%
EPS 12.41 5.40 36.26 28.96 18.33 9.29 88.85 -73.17%
DPS 0.00 0.00 3.97 0.00 0.00 0.00 3.17 -
NAPS 2.4723 2.4502 2.3971 2.3319 2.2535 2.1573 2.066 12.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.64 3.15 3.27 3.48 3.36 2.31 2.35 -
P/RPS 0.95 2.50 0.64 0.90 1.23 1.81 0.45 64.79%
P/EPS 16.87 46.24 7.15 9.53 14.54 19.71 2.10 302.64%
EY 5.93 2.16 13.98 10.49 6.88 5.07 47.67 -75.17%
DY 0.00 0.00 1.53 0.00 0.00 0.00 1.70 -
P/NAPS 0.85 1.02 1.08 1.18 1.18 0.85 0.90 -3.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 -
Price 2.52 2.69 3.22 3.80 3.39 3.45 2.39 -
P/RPS 0.90 2.13 0.63 0.99 1.24 2.70 0.46 56.62%
P/EPS 16.11 39.49 7.04 10.41 14.67 29.44 2.13 286.74%
EY 6.21 2.53 14.20 9.61 6.82 3.40 46.87 -74.10%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.67 -
P/NAPS 0.81 0.87 1.07 1.29 1.19 1.27 0.92 -8.16%

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