[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 167,165 111,612 73,681 35,937 0 0 0 -
PBT 18,573 11,465 7,216 3,133 0 0 0 -
Tax -3,245 -1,665 -783 -564 0 0 0 -
NP 15,328 9,800 6,433 2,569 0 0 0 -
-
NP to SH 15,328 9,800 6,433 2,569 0 0 0 -
-
Tax Rate 17.47% 14.52% 10.85% 18.00% - - - -
Total Cost 151,837 101,812 67,248 33,368 0 0 0 -
-
Net Worth 103,491 95,139 83,511 0 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,027 - - - - - - -
Div Payout % 26.28% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 103,491 95,139 83,511 0 0 0 0 -
NOSH 139,854 135,546 130,486 130,406 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.17% 8.78% 8.73% 7.15% 0.00% 0.00% 0.00% -
ROE 14.81% 10.30% 7.70% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 119.53 82.34 56.47 27.56 0.00 0.00 0.00 -
EPS 10.96 7.23 4.93 1.97 0.00 0.00 0.00 -
DPS 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.7019 0.64 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,406
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.00 58.08 38.34 18.70 0.00 0.00 0.00 -
EPS 7.98 5.10 3.35 1.34 0.00 0.00 0.00 -
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.4951 0.4346 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 - - - - - -
Price 1.00 0.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 1.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.12 12.03 0.00 0.00 0.00 0.00 0.00 -
EY 10.96 8.31 0.00 0.00 0.00 0.00 0.00 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 19/12/05 26/07/05 - - - - -
Price 1.00 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.12 9.41 0.00 0.00 0.00 0.00 0.00 -
EY 10.96 10.63 0.00 0.00 0.00 0.00 0.00 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.97 0.00 0.00 0.00 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