[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.12%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 449,051 316,880 201,636 92,780 405,926 310,729 218,494 61.43%
PBT 26,391 13,853 7,106 2,895 37,240 21,913 11,100 77.85%
Tax -5,601 -2,514 -962 -396 -5,764 -4,159 -2,717 61.76%
NP 20,790 11,339 6,144 2,499 31,476 17,754 8,383 82.91%
-
NP to SH 19,442 10,774 5,918 2,457 31,180 17,637 8,283 76.34%
-
Tax Rate 21.22% 18.15% 13.54% 13.68% 15.48% 18.98% 24.48% -
Total Cost 428,261 305,541 195,492 90,281 374,450 292,975 210,111 60.54%
-
Net Worth 189,951 181,314 181,154 177,819 175,190 156,934 151,971 15.98%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,570 - - - 4,570 - - -
Div Payout % 23.51% - - - 14.66% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,951 181,314 181,154 177,819 175,190 156,934 151,971 15.98%
NOSH 152,363 152,390 152,499 152,608 152,366 152,437 152,261 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.63% 3.58% 3.05% 2.69% 7.75% 5.71% 3.84% -
ROE 10.24% 5.94% 3.27% 1.38% 17.80% 11.24% 5.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 294.72 207.94 132.22 60.80 266.41 203.84 143.50 61.36%
EPS 12.76 7.07 3.88 1.61 20.46 11.57 5.44 76.26%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2467 1.1898 1.1879 1.1652 1.1498 1.0295 0.9981 15.93%
Adjusted Per Share Value based on latest NOSH - 152,608
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 233.69 164.91 104.94 48.28 211.25 161.71 113.71 61.43%
EPS 10.12 5.61 3.08 1.28 16.23 9.18 4.31 76.38%
DPS 2.38 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 0.9885 0.9436 0.9428 0.9254 0.9117 0.8167 0.7909 15.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.11 1.14 0.99 0.95 0.95 0.94 0.93 -
P/RPS 0.38 0.55 0.75 1.56 0.36 0.46 0.65 -30.01%
P/EPS 8.70 16.12 25.51 59.01 4.64 8.12 17.10 -36.19%
EY 11.50 6.20 3.92 1.69 21.54 12.31 5.85 56.73%
DY 2.70 0.00 0.00 0.00 3.16 0.00 0.00 -
P/NAPS 0.89 0.96 0.83 0.82 0.83 0.91 0.93 -2.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 -
Price 1.06 1.05 1.16 0.94 0.94 0.95 0.96 -
P/RPS 0.36 0.50 0.88 1.55 0.35 0.47 0.67 -33.83%
P/EPS 8.31 14.85 29.89 58.39 4.59 8.21 17.65 -39.39%
EY 12.04 6.73 3.35 1.71 21.77 12.18 5.67 64.98%
DY 2.83 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.85 0.88 0.98 0.81 0.82 0.92 0.96 -7.77%

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