[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -89.69%
YoY- -48.17%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 260,495 181,640 109,801 48,290 201,197 144,851 96,863 93.03%
PBT 15,027 9,633 5,902 1,909 18,037 12,691 8,602 44.90%
Tax -2,922 -1,408 -850 -269 -2,201 -1,758 -1,623 47.83%
NP 12,105 8,225 5,052 1,640 15,836 10,933 6,979 44.21%
-
NP to SH 12,073 8,117 4,967 1,598 15,498 10,933 6,979 43.96%
-
Tax Rate 19.44% 14.62% 14.40% 14.09% 12.20% 13.85% 18.87% -
Total Cost 248,390 173,415 104,749 46,650 185,361 133,918 89,884 96.56%
-
Net Worth 130,997 126,399 126,050 124,796 123,467 118,936 119,313 6.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 4,450 - - -
Div Payout % - - - - 28.72% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 130,997 126,399 126,050 124,796 123,467 118,936 119,313 6.40%
NOSH 152,322 152,288 150,060 152,190 152,428 152,482 152,379 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.65% 4.53% 4.60% 3.40% 7.87% 7.55% 7.21% -
ROE 9.22% 6.42% 3.94% 1.28% 12.55% 9.19% 5.85% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 171.02 119.27 73.17 31.73 131.99 95.00 63.57 93.08%
EPS 7.92 5.33 3.31 1.05 10.17 7.17 4.58 43.92%
DPS 0.00 0.00 0.00 0.00 2.92 0.00 0.00 -
NAPS 0.86 0.83 0.84 0.82 0.81 0.78 0.783 6.43%
Adjusted Per Share Value based on latest NOSH - 152,190
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.57 94.53 57.14 25.13 104.71 75.38 50.41 93.04%
EPS 6.28 4.22 2.58 0.83 8.07 5.69 3.63 43.96%
DPS 0.00 0.00 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.6817 0.6578 0.656 0.6495 0.6425 0.619 0.6209 6.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.89 1.00 1.02 0.89 0.95 0.90 1.05 -
P/RPS 0.52 0.84 1.39 2.80 0.72 0.95 1.65 -53.59%
P/EPS 11.23 18.76 30.82 84.76 9.34 12.55 22.93 -37.78%
EY 8.91 5.33 3.25 1.18 10.70 7.97 4.36 60.82%
DY 0.00 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 1.03 1.20 1.21 1.09 1.17 1.15 1.34 -16.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.80 0.99 0.87 0.89 0.90 0.98 0.88 -
P/RPS 0.47 0.83 1.19 2.80 0.68 1.03 1.38 -51.13%
P/EPS 10.09 18.57 26.28 84.76 8.85 13.67 19.21 -34.82%
EY 9.91 5.38 3.80 1.18 11.30 7.32 5.20 53.53%
DY 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.93 1.19 1.04 1.09 1.11 1.26 1.12 -11.62%

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