[CANONE] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 45.27%
YoY- 60.95%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 96,165 122,329 121,942 126,538 89,733 75,491 78,855 14.15%
PBT 6,906 4,194 7,340 5,976 4,117 1,928 5,395 17.91%
Tax -1,937 -780 -172 -887 -535 -317 -1,515 17.81%
NP 4,969 3,414 7,168 5,089 3,582 1,611 3,880 17.94%
-
NP to SH 4,909 3,375 7,202 5,070 3,490 1,553 3,857 17.46%
-
Tax Rate 28.05% 18.60% 2.34% 14.84% 12.99% 16.44% 28.08% -
Total Cost 91,196 118,915 114,774 121,449 86,151 73,880 74,975 13.96%
-
Net Worth 152,163 148,133 143,106 136,494 13,614,048 13,250,744 131,090 10.45%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 152,163 148,133 143,106 136,494 13,614,048 13,250,744 131,090 10.45%
NOSH 152,453 152,714 152,241 152,252 152,401 152,254 152,431 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.17% 2.79% 5.88% 4.02% 3.99% 2.13% 4.92% -
ROE 3.23% 2.28% 5.03% 3.71% 0.03% 0.01% 2.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.08 80.10 80.10 83.11 58.88 49.58 51.73 14.15%
EPS 3.22 2.21 4.73 3.33 2.29 1.02 2.53 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.97 0.94 0.8965 89.33 87.03 0.86 10.44%
Adjusted Per Share Value based on latest NOSH - 152,252
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.05 63.66 63.46 65.85 46.70 39.29 41.04 14.16%
EPS 2.55 1.76 3.75 2.64 1.82 0.81 2.01 17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7919 0.7709 0.7448 0.7103 70.85 68.9593 0.6822 10.46%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.89 0.81 0.80 0.76 0.81 0.89 -
P/RPS 1.47 1.11 1.01 0.96 1.29 1.63 1.72 -9.94%
P/EPS 28.88 40.27 17.12 24.02 33.19 79.41 35.17 -12.32%
EY 3.46 2.48 5.84 4.16 3.01 1.26 2.84 14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.86 0.89 0.01 0.01 1.03 -6.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 -
Price 0.96 0.88 0.82 0.85 0.77 0.80 0.80 -
P/RPS 1.52 1.10 1.02 1.02 1.31 1.61 1.55 -1.29%
P/EPS 29.81 39.82 17.33 25.53 33.62 78.43 31.62 -3.85%
EY 3.35 2.51 5.77 3.92 2.97 1.28 3.16 3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.87 0.95 0.01 0.01 0.93 2.14%

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