[CANONE] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
19-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 52.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 190,347 177,125 166,906 111,353 73,422 35,937 279.77%
PBT 19,959 19,261 18,573 11,465 7,216 3,133 340.24%
Tax -4,086 -3,419 -3,245 -1,665 -783 -564 387.96%
NP 15,873 15,842 15,328 9,800 6,433 2,569 329.59%
-
NP to SH 15,873 15,842 15,328 9,800 6,433 2,569 329.59%
-
Tax Rate 20.47% 17.75% 17.47% 14.52% 10.85% 18.00% -
Total Cost 174,474 161,283 151,578 101,553 66,989 33,368 275.86%
-
Net Worth 119,132 115,994 112,692 102,307 83,545 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,385 4,385 4,385 - - - -
Div Payout % 27.63% 27.68% 28.61% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 119,132 115,994 112,692 102,307 83,545 0 -
NOSH 152,148 152,623 152,286 145,757 130,540 130,406 13.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.34% 8.94% 9.18% 8.80% 8.76% 7.15% -
ROE 13.32% 13.66% 13.60% 9.58% 7.70% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 125.11 116.05 109.60 76.40 56.24 27.56 235.65%
EPS 10.43 10.38 10.07 6.72 4.93 1.97 279.63%
DPS 2.88 2.87 2.88 0.00 0.00 0.00 -
NAPS 0.783 0.76 0.74 0.7019 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 145,757
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.06 92.18 86.86 57.95 38.21 18.70 279.80%
EPS 8.26 8.24 7.98 5.10 3.35 1.34 328.79%
DPS 2.28 2.28 2.28 0.00 0.00 0.00 -
NAPS 0.62 0.6037 0.5865 0.5324 0.4348 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 1.05 0.99 1.00 0.87 0.00 0.00 -
P/RPS 0.84 0.85 0.91 1.14 0.00 0.00 -
P/EPS 10.06 9.54 9.94 12.94 0.00 0.00 -
EY 9.94 10.48 10.07 7.73 0.00 0.00 -
DY 2.75 2.90 2.88 0.00 0.00 0.00 -
P/NAPS 1.34 1.30 1.35 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/08/06 29/05/06 - - - - -
Price 0.88 0.90 0.00 0.00 0.00 0.00 -
P/RPS 0.70 0.78 0.00 0.00 0.00 0.00 -
P/EPS 8.44 8.67 0.00 0.00 0.00 0.00 -
EY 11.86 11.53 0.00 0.00 0.00 0.00 -
DY 3.28 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 0.00 0.00 0.00 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