[CANONE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.46%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 61,511 48,290 56,347 47,987 50,707 46,156 55,553 7.04%
PBT 3,992 1,909 5,348 4,087 4,781 3,821 7,108 -32.00%
Tax -581 -269 -442 -135 -886 -738 -1,580 -48.76%
NP 3,411 1,640 4,906 3,952 3,895 3,083 5,528 -27.58%
-
NP to SH 3,368 1,598 4,568 3,952 3,895 3,083 5,528 -28.19%
-
Tax Rate 14.55% 14.09% 8.26% 3.30% 18.53% 19.31% 22.23% -
Total Cost 58,100 46,650 51,441 44,035 46,812 43,073 50,025 10.52%
-
Net Worth 128,014 124,796 123,363 119,017 119,132 115,994 112,692 8.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,447 - - - 4,385 -
Div Payout % - - 97.35% - - - 79.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 128,014 124,796 123,363 119,017 119,132 115,994 112,692 8.89%
NOSH 152,398 152,190 152,300 152,586 152,148 152,623 152,286 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.55% 3.40% 8.71% 8.24% 7.68% 6.68% 9.95% -
ROE 2.63% 1.28% 3.70% 3.32% 3.27% 2.66% 4.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.36 31.73 37.00 31.45 33.33 30.24 36.48 6.99%
EPS 2.21 1.05 3.00 2.59 2.56 2.02 3.63 -28.23%
DPS 0.00 0.00 2.92 0.00 0.00 0.00 2.88 -
NAPS 0.84 0.82 0.81 0.78 0.783 0.76 0.74 8.84%
Adjusted Per Share Value based on latest NOSH - 152,586
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.01 25.13 29.32 24.97 26.39 24.02 28.91 7.04%
EPS 1.75 0.83 2.38 2.06 2.03 1.60 2.88 -28.32%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 2.28 -
NAPS 0.6662 0.6495 0.642 0.6194 0.62 0.6037 0.5865 8.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 0.89 0.95 0.90 1.05 0.99 1.00 -
P/RPS 2.53 2.80 2.57 2.86 3.15 3.27 2.74 -5.19%
P/EPS 46.15 84.76 31.67 34.75 41.02 49.01 27.55 41.18%
EY 2.17 1.18 3.16 2.88 2.44 2.04 3.63 -29.10%
DY 0.00 0.00 3.07 0.00 0.00 0.00 2.88 -
P/NAPS 1.21 1.09 1.17 1.15 1.34 1.30 1.35 -7.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 28/02/06 -
Price 0.87 0.89 0.90 0.98 0.88 0.90 1.00 -
P/RPS 2.16 2.80 2.43 3.12 2.64 2.98 2.74 -14.70%
P/EPS 39.37 84.76 30.01 37.84 34.38 44.55 27.55 26.95%
EY 2.54 1.18 3.33 2.64 2.91 2.24 3.63 -21.23%
DY 0.00 0.00 3.24 0.00 0.00 0.00 2.88 -
P/NAPS 1.04 1.09 1.11 1.26 1.12 1.18 1.35 -16.00%

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