[CANONE] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 62.4%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 606,260 403,272 436,988 330,448 219,602 193,726 147,362 26.57%
PBT 30,304 14,212 22,200 12,090 11,804 17,204 14,432 13.15%
Tax -3,994 -1,924 -5,434 -1,704 -1,700 -3,246 -1,566 16.87%
NP 26,310 12,288 16,766 10,386 10,104 13,958 12,866 12.65%
-
NP to SH 24,474 11,836 16,566 10,088 9,934 13,958 12,866 11.30%
-
Tax Rate 13.18% 13.54% 24.48% 14.09% 14.40% 18.87% 10.85% -
Total Cost 579,950 390,984 420,222 320,062 209,498 179,768 134,496 27.56%
-
Net Worth 202,261 181,154 151,971 13,612,704 126,050 119,313 83,511 15.87%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 202,261 181,154 151,971 13,612,704 126,050 119,313 83,511 15.87%
NOSH 152,431 152,499 152,261 152,386 150,060 152,379 130,486 2.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.34% 3.05% 3.84% 3.14% 4.60% 7.21% 8.73% -
ROE 12.10% 6.53% 10.90% 0.07% 7.88% 11.70% 15.41% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 397.73 264.44 287.00 216.85 146.34 127.13 112.93 23.33%
EPS 16.06 7.76 10.88 6.62 6.62 9.16 9.86 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.1879 0.9981 89.33 0.84 0.783 0.64 12.91%
Adjusted Per Share Value based on latest NOSH - 152,401
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 315.51 209.87 227.42 171.97 114.28 100.82 76.69 26.57%
EPS 12.74 6.16 8.62 5.25 5.17 7.26 6.70 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0526 0.9428 0.7909 70.8431 0.656 0.6209 0.4346 15.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 1.01 0.99 0.93 0.76 1.02 1.05 0.00 -
P/RPS 0.25 0.37 0.32 0.35 0.70 0.83 0.00 -
P/EPS 6.29 12.76 8.55 11.48 15.41 11.46 0.00 -
EY 15.90 7.84 11.70 8.71 6.49 8.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.93 0.01 1.21 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 26/07/05 -
Price 0.985 1.16 0.96 0.77 0.87 0.88 0.00 -
P/RPS 0.25 0.44 0.33 0.36 0.59 0.69 0.00 -
P/EPS 6.13 14.95 8.82 11.63 13.14 9.61 0.00 -
EY 16.30 6.69 11.33 8.60 7.61 10.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.98 0.96 0.01 1.04 1.12 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