[CANONE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -53.14%
YoY- 117.32%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 95,197 92,235 96,165 122,329 121,942 126,538 89,733 4.00%
PBT 15,327 10,813 6,906 4,194 7,340 5,976 4,117 139.63%
Tax -1,605 -1,442 -1,937 -780 -172 -887 -535 107.59%
NP 13,722 9,371 4,969 3,414 7,168 5,089 3,582 144.22%
-
NP to SH 13,543 9,354 4,909 3,375 7,202 5,070 3,490 146.33%
-
Tax Rate 10.47% 13.34% 28.05% 18.60% 2.34% 14.84% 12.99% -
Total Cost 81,475 82,864 91,196 118,915 114,774 121,449 86,151 -3.64%
-
Net Worth 152,436 156,839 152,163 148,133 143,106 136,494 13,614,048 -94.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,573 - - - - - - -
Div Payout % 33.77% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,436 156,839 152,163 148,133 143,106 136,494 13,614,048 -94.95%
NOSH 152,436 152,345 152,453 152,714 152,241 152,252 152,401 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.41% 10.16% 5.17% 2.79% 5.88% 4.02% 3.99% -
ROE 8.88% 5.96% 3.23% 2.28% 5.03% 3.71% 0.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.45 60.54 63.08 80.10 80.10 83.11 58.88 3.99%
EPS 8.89 6.14 3.22 2.21 4.73 3.33 2.29 146.39%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0295 0.9981 0.97 0.94 0.8965 89.33 -94.95%
Adjusted Per Share Value based on latest NOSH - 152,714
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.54 48.00 50.05 63.66 63.46 65.85 46.70 4.00%
EPS 7.05 4.87 2.55 1.76 3.75 2.64 1.82 146.04%
DPS 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7933 0.8162 0.7919 0.7709 0.7448 0.7103 70.85 -94.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.95 0.94 0.93 0.89 0.81 0.80 0.76 -
P/RPS 1.52 1.55 1.47 1.11 1.01 0.96 1.29 11.52%
P/EPS 10.69 15.31 28.88 40.27 17.12 24.02 33.19 -52.91%
EY 9.35 6.53 3.46 2.48 5.84 4.16 3.01 112.45%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.93 0.92 0.86 0.89 0.01 1964.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 -
Price 0.94 0.95 0.96 0.88 0.82 0.85 0.77 -
P/RPS 1.51 1.57 1.52 1.10 1.02 1.02 1.31 9.90%
P/EPS 10.58 15.47 29.81 39.82 17.33 25.53 33.62 -53.63%
EY 9.45 6.46 3.35 2.51 5.77 3.92 2.97 115.87%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 0.96 0.91 0.87 0.95 0.01 1950.33%

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