[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.14%
YoY- -2.82%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 413,705 291,762 165,224 75,491 260,495 181,640 109,801 141.16%
PBT 19,360 12,021 6,045 1,928 15,027 9,633 5,902 119.97%
Tax -1,911 -1,739 -852 -317 -2,922 -1,408 -850 71.19%
NP 17,449 10,282 5,193 1,611 12,105 8,225 5,052 127.63%
-
NP to SH 17,315 10,114 5,044 1,553 12,073 8,117 4,967 129.03%
-
Tax Rate 9.87% 14.47% 14.09% 16.44% 19.44% 14.62% 14.40% -
Total Cost 396,256 281,480 160,031 73,880 248,390 173,415 104,749 141.80%
-
Net Worth 143,863 136,554 13,612,704 13,250,744 130,997 126,399 126,050 9.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,863 136,554 13,612,704 13,250,744 130,997 126,399 126,050 9.16%
NOSH 152,429 152,319 152,386 152,254 152,322 152,288 150,060 1.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.22% 3.52% 3.14% 2.13% 4.65% 4.53% 4.60% -
ROE 12.04% 7.41% 0.04% 0.01% 9.22% 6.42% 3.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.41 191.55 108.42 49.58 171.02 119.27 73.17 138.67%
EPS 11.36 6.64 3.31 1.02 7.92 5.33 3.31 126.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9438 0.8965 89.33 87.03 0.86 0.83 0.84 8.03%
Adjusted Per Share Value based on latest NOSH - 152,254
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 215.30 151.84 85.99 39.29 135.57 94.53 57.14 141.17%
EPS 9.01 5.26 2.62 0.81 6.28 4.22 2.58 129.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7487 0.7107 70.8431 68.9593 0.6817 0.6578 0.656 9.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 0.80 0.76 0.81 0.89 1.00 1.02 -
P/RPS 0.30 0.42 0.70 1.63 0.52 0.84 1.39 -63.85%
P/EPS 7.13 12.05 22.96 79.41 11.23 18.76 30.82 -62.14%
EY 14.02 8.30 4.36 1.26 8.91 5.33 3.25 163.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.01 0.01 1.03 1.20 1.21 -20.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 29/11/07 29/08/07 -
Price 0.82 0.85 0.77 0.80 0.80 0.99 0.87 -
P/RPS 0.30 0.44 0.71 1.61 0.47 0.83 1.19 -59.92%
P/EPS 7.22 12.80 23.26 78.43 10.09 18.57 26.28 -57.57%
EY 13.85 7.81 4.30 1.28 9.91 5.38 3.80 135.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.01 0.01 0.93 1.19 1.04 -11.17%

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