[CANONE] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -44.23%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 56,347 47,987 50,707 46,156 55,553 37,931 37,485 31.12%
PBT 5,348 4,087 4,781 3,821 7,108 4,249 4,083 19.65%
Tax -442 -135 -886 -738 -1,580 -882 -219 59.50%
NP 4,906 3,952 3,895 3,083 5,528 3,367 3,864 17.20%
-
NP to SH 4,568 3,952 3,895 3,083 5,528 3,367 3,864 11.77%
-
Tax Rate 8.26% 3.30% 18.53% 19.31% 22.23% 20.76% 5.36% -
Total Cost 51,441 44,035 46,812 43,073 50,025 34,564 33,621 32.67%
-
Net Worth 123,363 119,017 119,132 115,994 112,692 102,307 83,545 29.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,447 - - - 4,385 - - -
Div Payout % 97.35% - - - 79.34% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 123,363 119,017 119,132 115,994 112,692 102,307 83,545 29.57%
NOSH 152,300 152,586 152,148 152,623 152,286 145,757 130,540 10.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.71% 8.24% 7.68% 6.68% 9.95% 8.88% 10.31% -
ROE 3.70% 3.32% 3.27% 2.66% 4.91% 3.29% 4.63% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.00 31.45 33.33 30.24 36.48 26.02 28.72 18.34%
EPS 3.00 2.59 2.56 2.02 3.63 2.31 2.96 0.89%
DPS 2.92 0.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 0.81 0.78 0.783 0.76 0.74 0.7019 0.64 16.95%
Adjusted Per Share Value based on latest NOSH - 152,623
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.32 24.97 26.39 24.02 28.91 19.74 19.51 31.10%
EPS 2.38 2.06 2.03 1.60 2.88 1.75 2.01 11.88%
DPS 2.31 0.00 0.00 0.00 2.28 0.00 0.00 -
NAPS 0.642 0.6194 0.62 0.6037 0.5865 0.5324 0.4348 29.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.95 0.90 1.05 0.99 1.00 0.87 0.00 -
P/RPS 2.57 2.86 3.15 3.27 2.74 3.34 0.00 -
P/EPS 31.67 34.75 41.02 49.01 27.55 37.66 0.00 -
EY 3.16 2.88 2.44 2.04 3.63 2.66 0.00 -
DY 3.07 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.30 1.35 1.24 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 28/08/06 29/05/06 28/02/06 19/12/05 26/07/05 -
Price 0.90 0.98 0.88 0.90 1.00 0.68 0.00 -
P/RPS 2.43 3.12 2.64 2.98 2.74 2.61 0.00 -
P/EPS 30.01 37.84 34.38 44.55 27.55 29.44 0.00 -
EY 3.33 2.64 2.91 2.24 3.63 3.40 0.00 -
DY 3.24 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.11 1.26 1.12 1.18 1.35 0.97 0.00 -

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