[CANONE] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 40.34%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 172,115 131,015 132,171 115,244 108,856 92,780 95,197 48.57%
PBT 10,073 5,079 12,539 6,747 4,211 2,895 15,327 -24.46%
Tax -1,217 -780 -3,088 -1,551 -566 -396 -1,605 -16.88%
NP 8,856 4,299 9,451 5,196 3,645 2,499 13,722 -25.37%
-
NP to SH 8,286 3,951 8,668 4,857 3,461 2,457 13,543 -27.99%
-
Tax Rate 12.08% 15.36% 24.63% 22.99% 13.44% 13.68% 10.47% -
Total Cost 163,259 126,716 122,720 110,048 105,211 90,281 81,475 59.14%
-
Net Worth 202,059 193,641 190,047 181,155 181,063 177,819 152,436 20.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,569 - - - 4,573 -
Div Payout % - - 52.72% - - - 33.77% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 202,059 193,641 190,047 181,155 181,063 177,819 152,436 20.73%
NOSH 152,279 152,162 152,330 152,257 152,422 152,608 152,436 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.15% 3.28% 7.15% 4.51% 3.35% 2.69% 14.41% -
ROE 4.10% 2.04% 4.56% 2.68% 1.91% 1.38% 8.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 113.03 86.10 86.77 75.69 71.42 60.80 62.45 48.67%
EPS 5.44 2.59 5.69 3.19 2.27 1.61 8.89 -27.98%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.3269 1.2726 1.2476 1.1898 1.1879 1.1652 1.00 20.81%
Adjusted Per Share Value based on latest NOSH - 152,257
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.57 68.18 68.78 59.98 56.65 48.28 49.54 48.57%
EPS 4.31 2.06 4.51 2.53 1.80 1.28 7.05 -28.03%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 2.38 -
NAPS 1.0516 1.0077 0.989 0.9428 0.9423 0.9254 0.7933 20.73%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.08 1.11 1.14 0.99 0.95 0.95 -
P/RPS 0.89 1.25 1.28 1.51 1.39 1.56 1.52 -30.07%
P/EPS 18.56 41.59 19.51 35.74 43.60 59.01 10.69 44.60%
EY 5.39 2.40 5.13 2.80 2.29 1.69 9.35 -30.80%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.16 -
P/NAPS 0.76 0.85 0.89 0.96 0.83 0.82 0.95 -13.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 -
Price 0.985 1.00 1.06 1.05 1.16 0.94 0.94 -
P/RPS 0.87 1.16 1.22 1.39 1.62 1.55 1.51 -30.82%
P/EPS 18.10 38.51 18.63 32.92 51.09 58.39 10.58 43.18%
EY 5.52 2.60 5.37 3.04 1.96 1.71 9.45 -30.19%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.19 -
P/NAPS 0.74 0.79 0.85 0.88 0.98 0.81 0.94 -14.77%

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