[CANONE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 56.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 144,851 96,863 46,156 167,165 111,612 73,681 35,937 153.05%
PBT 12,691 8,602 3,821 18,573 11,465 7,216 3,133 153.89%
Tax -1,758 -1,623 -738 -3,245 -1,665 -783 -564 113.23%
NP 10,933 6,979 3,083 15,328 9,800 6,433 2,569 162.38%
-
NP to SH 10,933 6,979 3,083 15,328 9,800 6,433 2,569 162.38%
-
Tax Rate 13.85% 18.87% 19.31% 17.47% 14.52% 10.85% 18.00% -
Total Cost 133,918 89,884 43,073 151,837 101,812 67,248 33,368 152.33%
-
Net Worth 118,936 119,313 115,994 103,491 95,139 83,511 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,027 - - - -
Div Payout % - - - 26.28% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 118,936 119,313 115,994 103,491 95,139 83,511 0 -
NOSH 152,482 152,379 152,623 139,854 135,546 130,486 130,406 10.97%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.55% 7.21% 6.68% 9.17% 8.78% 8.73% 7.15% -
ROE 9.19% 5.85% 2.66% 14.81% 10.30% 7.70% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 95.00 63.57 30.24 119.53 82.34 56.47 27.56 128.01%
EPS 7.17 4.58 2.02 10.96 7.23 4.93 1.97 136.42%
DPS 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
NAPS 0.78 0.783 0.76 0.74 0.7019 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,286
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.38 50.41 24.02 87.00 58.08 38.34 18.70 153.07%
EPS 5.69 3.63 1.60 7.98 5.10 3.35 1.34 161.99%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.619 0.6209 0.6037 0.5386 0.4951 0.4346 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.90 1.05 0.99 1.00 0.87 0.00 0.00 -
P/RPS 0.95 1.65 3.27 0.84 1.06 0.00 0.00 -
P/EPS 12.55 22.93 49.01 9.12 12.03 0.00 0.00 -
EY 7.97 4.36 2.04 10.96 8.31 0.00 0.00 -
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.15 1.34 1.30 1.35 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 29/05/06 28/02/06 19/12/05 26/07/05 - -
Price 0.98 0.88 0.90 1.00 0.68 0.00 0.00 -
P/RPS 1.03 1.38 2.98 0.84 0.83 0.00 0.00 -
P/EPS 13.67 19.21 44.55 9.12 9.41 0.00 0.00 -
EY 7.32 5.20 2.24 10.96 10.63 0.00 0.00 -
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.26 1.12 1.18 1.35 0.97 0.00 0.00 -

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