[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.89%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 201,197 144,851 96,863 46,156 167,165 111,612 73,681 95.00%
PBT 18,037 12,691 8,602 3,821 18,573 11,465 7,216 83.87%
Tax -2,201 -1,758 -1,623 -738 -3,245 -1,665 -783 98.80%
NP 15,836 10,933 6,979 3,083 15,328 9,800 6,433 82.01%
-
NP to SH 15,498 10,933 6,979 3,083 15,328 9,800 6,433 79.42%
-
Tax Rate 12.20% 13.85% 18.87% 19.31% 17.47% 14.52% 10.85% -
Total Cost 185,361 133,918 89,884 43,073 151,837 101,812 67,248 96.22%
-
Net Worth 123,467 118,936 119,313 115,994 103,491 95,139 83,511 29.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,450 - - - 4,027 - - -
Div Payout % 28.72% - - - 26.28% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 123,467 118,936 119,313 115,994 103,491 95,139 83,511 29.68%
NOSH 152,428 152,482 152,379 152,623 139,854 135,546 130,486 10.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.87% 7.55% 7.21% 6.68% 9.17% 8.78% 8.73% -
ROE 12.55% 9.19% 5.85% 2.66% 14.81% 10.30% 7.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 131.99 95.00 63.57 30.24 119.53 82.34 56.47 75.85%
EPS 10.17 7.17 4.58 2.02 10.96 7.23 4.93 61.83%
DPS 2.92 0.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 0.81 0.78 0.783 0.76 0.74 0.7019 0.64 16.95%
Adjusted Per Share Value based on latest NOSH - 152,623
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.71 75.38 50.41 24.02 87.00 58.08 38.34 95.02%
EPS 8.07 5.69 3.63 1.60 7.98 5.10 3.35 79.41%
DPS 2.32 0.00 0.00 0.00 2.10 0.00 0.00 -
NAPS 0.6425 0.619 0.6209 0.6037 0.5386 0.4951 0.4346 29.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.95 0.90 1.05 0.99 1.00 0.87 0.00 -
P/RPS 0.72 0.95 1.65 3.27 0.84 1.06 0.00 -
P/EPS 9.34 12.55 22.93 49.01 9.12 12.03 0.00 -
EY 10.70 7.97 4.36 2.04 10.96 8.31 0.00 -
DY 3.07 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.30 1.35 1.24 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 28/08/06 29/05/06 28/02/06 19/12/05 26/07/05 -
Price 0.90 0.98 0.88 0.90 1.00 0.68 0.00 -
P/RPS 0.68 1.03 1.38 2.98 0.84 0.83 0.00 -
P/EPS 8.85 13.67 19.21 44.55 9.12 9.41 0.00 -
EY 11.30 7.32 5.20 2.24 10.96 10.63 0.00 -
DY 3.24 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.11 1.26 1.12 1.18 1.35 0.97 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