[CANONE] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.86%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 132,171 115,244 108,856 92,780 95,197 92,235 96,165 23.54%
PBT 12,539 6,747 4,211 2,895 15,327 10,813 6,906 48.66%
Tax -3,088 -1,551 -566 -396 -1,605 -1,442 -1,937 36.35%
NP 9,451 5,196 3,645 2,499 13,722 9,371 4,969 53.33%
-
NP to SH 8,668 4,857 3,461 2,457 13,543 9,354 4,909 45.93%
-
Tax Rate 24.63% 22.99% 13.44% 13.68% 10.47% 13.34% 28.05% -
Total Cost 122,720 110,048 105,211 90,281 81,475 82,864 91,196 21.82%
-
Net Worth 190,047 181,155 181,063 177,819 152,436 156,839 152,163 15.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,569 - - - 4,573 - - -
Div Payout % 52.72% - - - 33.77% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,047 181,155 181,063 177,819 152,436 156,839 152,163 15.92%
NOSH 152,330 152,257 152,422 152,608 152,436 152,345 152,453 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.15% 4.51% 3.35% 2.69% 14.41% 10.16% 5.17% -
ROE 4.56% 2.68% 1.91% 1.38% 8.88% 5.96% 3.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.77 75.69 71.42 60.80 62.45 60.54 63.08 23.61%
EPS 5.69 3.19 2.27 1.61 8.89 6.14 3.22 46.01%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2476 1.1898 1.1879 1.1652 1.00 1.0295 0.9981 15.99%
Adjusted Per Share Value based on latest NOSH - 152,608
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.78 59.98 56.65 48.28 49.54 48.00 50.05 23.53%
EPS 4.51 2.53 1.80 1.28 7.05 4.87 2.55 46.09%
DPS 2.38 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 0.989 0.9428 0.9423 0.9254 0.7933 0.8162 0.7919 15.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.11 1.14 0.99 0.95 0.95 0.94 0.93 -
P/RPS 1.28 1.51 1.39 1.56 1.52 1.55 1.47 -8.79%
P/EPS 19.51 35.74 43.60 59.01 10.69 15.31 28.88 -22.95%
EY 5.13 2.80 2.29 1.69 9.35 6.53 3.46 29.93%
DY 2.70 0.00 0.00 0.00 3.16 0.00 0.00 -
P/NAPS 0.89 0.96 0.83 0.82 0.95 0.91 0.93 -2.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 -
Price 1.06 1.05 1.16 0.94 0.94 0.95 0.96 -
P/RPS 1.22 1.39 1.62 1.55 1.51 1.57 1.52 -13.59%
P/EPS 18.63 32.92 51.09 58.39 10.58 15.47 29.81 -26.84%
EY 5.37 3.04 1.96 1.71 9.45 6.46 3.35 36.85%
DY 2.83 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.85 0.88 0.98 0.81 0.94 0.92 0.96 -7.77%

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