[CANONE] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -62.15%
YoY- -94.5%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 598,018 678,827 652,080 662,583 654,073 568,402 645,068 -4.91%
PBT 35,548 56,463 39,720 45,879 5,339 -24,552 -14,666 -
Tax -10,065 -7,791 -3,573 -11,000 83,099 -2,060 -1,122 331.15%
NP 25,483 48,672 36,147 34,879 88,438 -26,612 -15,788 -
-
NP to SH 30,868 48,831 34,773 32,484 85,825 -26,476 -15,415 -
-
Tax Rate 28.31% 13.80% 9.00% 23.98% -1,556.45% - - -
Total Cost 572,535 630,155 615,933 627,704 565,635 595,014 660,856 -9.11%
-
Net Worth 1,903,160 1,871,089 1,821,572 1,780,489 1,760,044 1,689,582 1,718,193 7.04%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 7,686 - - - -
Div Payout % - - - 23.66% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,903,160 1,871,089 1,821,572 1,780,489 1,760,044 1,689,582 1,718,193 7.04%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.26% 7.17% 5.54% 5.26% 13.52% -4.68% -2.45% -
ROE 1.62% 2.61% 1.91% 1.82% 4.88% -1.57% -0.90% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 311.22 353.27 339.35 344.82 340.39 295.81 335.71 -4.92%
EPS 16.06 25.41 18.10 16.91 44.66 -13.78 -8.02 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 9.9044 9.7375 9.4798 9.266 9.1596 8.7929 8.9418 7.04%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 311.22 353.27 339.35 344.82 340.39 295.81 335.71 -4.92%
EPS 16.06 25.41 18.10 16.91 44.66 -13.78 -8.02 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 9.9044 9.7375 9.4798 9.266 9.1596 8.7929 8.9418 7.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.62 3.19 3.26 2.79 2.49 2.64 2.18 -
P/RPS 1.48 0.90 0.96 0.81 0.73 0.89 0.65 72.98%
P/EPS 28.76 12.55 18.01 16.50 5.57 -19.16 -27.17 -
EY 3.48 7.97 5.55 6.06 17.94 -5.22 -3.68 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.34 0.30 0.27 0.30 0.24 56.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 08/06/21 25/02/21 26/11/20 27/08/20 04/06/20 -
Price 4.06 3.24 2.95 2.87 2.69 2.65 2.89 -
P/RPS 1.30 0.92 0.87 0.83 0.79 0.90 0.86 31.68%
P/EPS 25.27 12.75 16.30 16.98 6.02 -19.23 -36.02 -
EY 3.96 7.84 6.13 5.89 16.60 -5.20 -2.78 -
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.31 0.31 0.29 0.30 0.32 17.94%

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