[CANONE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	766,216	606,260	403,272	436,988	330,448	219,602	193,726	25.72%
YoY %	26.38%	50.34%	-7.72%	32.24%	50.48%	13.36%	-	-
Horiz. %	395.52%	312.95%	208.17%	225.57%	170.57%	113.36%	100.00%	-
PBT	267,736	30,304	14,212	22,200	12,090	11,804	17,204	57.94%
YoY %	783.50%	113.23%	-35.98%	83.62%	2.42%	-31.39%	-	-
Horiz. %	1,556.24%	176.15%	82.61%	129.04%	70.27%	68.61%	100.00%	-
Tax	-10,886	-3,994	-1,924	-5,434	-1,704	-1,700	-3,246	22.32%
YoY %	-172.56%	-107.59%	64.59%	-218.90%	-0.24%	47.63%	-	-
Horiz. %	335.37%	123.04%	59.27%	167.41%	52.50%	52.37%	100.00%	-
NP	256,850	26,310	12,288	16,766	10,386	10,104	13,958	62.41%
YoY %	876.24%	114.11%	-26.71%	61.43%	2.79%	-27.61%	-	-
Horiz. %	1,840.16%	188.49%	88.04%	120.12%	74.41%	72.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,518	24,474	11,836	16,566	10,088	9,934	13,958	61.95%
YoY %	931.78%	106.78%	-28.55%	64.21%	1.55%	-28.83%	-	-
Horiz. %	1,809.13%	175.34%	84.80%	118.68%	72.27%	71.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.07%	13.18%	13.54%	24.48%	14.09%	14.40%	18.87%	-
YoY %	-69.12%	-2.66%	-44.69%	73.74%	-2.15%	-23.69%	-	-
Horiz. %	21.57%	69.85%	71.75%	129.73%	74.67%	76.31%	100.00%	-
Total Cost	509,366	579,950	390,984	420,222	320,062	209,498	179,768	18.93%
YoY %	-12.17%	48.33%	-6.96%	31.29%	52.78%	16.54%	-	-
Horiz. %	283.35%	322.61%	217.49%	233.76%	178.04%	116.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,043	202,261	181,154	151,971	13,612,704	126,050	119,313	19.74%
YoY %	74.05%	11.65%	19.20%	-98.88%	10,699.45%	5.65%	-	-
Horiz. %	295.06%	169.52%	151.83%	127.37%	11,409.24%	105.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	352,043	202,261	181,154	151,971	13,612,704	126,050	119,313	19.74%
YoY %	74.05%	11.65%	19.20%	-98.88%	10,699.45%	5.65%	-	-
Horiz. %	295.06%	169.52%	151.83%	127.37%	11,409.24%	105.65%	100.00%	-
NOSH	152,400	152,431	152,499	152,261	152,386	150,060	152,379	0.00%
YoY %	-0.02%	-0.04%	0.16%	-0.08%	1.55%	-1.52%	-	-
Horiz. %	100.01%	100.03%	100.08%	99.92%	100.00%	98.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	33.52%	4.34%	3.05%	3.84%	3.14%	4.60%	7.21%	-
YoY %	672.35%	42.30%	-20.57%	22.29%	-31.74%	-36.20%	-	-
Horiz. %	464.91%	60.19%	42.30%	53.26%	43.55%	63.80%	100.00%	-
ROE	71.73%	12.10%	6.53%	10.90%	0.07%	7.88%	11.70%	-
YoY %	492.81%	85.30%	-40.09%	15,471.43%	-99.11%	-32.65%	-	-
Horiz. %	613.08%	103.42%	55.81%	93.16%	0.60%	67.35%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	502.77	397.73	264.44	287.00	216.85	146.34	127.13	25.72%
YoY %	26.41%	50.40%	-7.86%	32.35%	48.18%	15.11%	-	-
Horiz. %	395.48%	312.85%	208.01%	225.75%	170.57%	115.11%	100.00%	-
EPS	165.70	16.06	7.76	10.88	6.62	6.62	9.16	61.94%
YoY %	931.76%	106.96%	-28.68%	64.35%	0.00%	-27.73%	-	-
Horiz. %	1,808.95%	175.33%	84.72%	118.78%	72.27%	72.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.31	1.3269	1.1879	0.9981	89.33	0.84	0.783	19.73%
YoY %	74.09%	11.70%	19.02%	-98.88%	10,534.52%	7.28%	-	-
Horiz. %	295.02%	169.46%	151.71%	127.47%	11,408.68%	107.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 152,453
RPS	398.75	315.51	209.87	227.42	171.97	114.28	100.82	25.72%
YoY %	26.38%	50.34%	-7.72%	32.24%	50.48%	13.35%	-	-
Horiz. %	395.51%	312.94%	208.16%	225.57%	170.57%	113.35%	100.00%	-
EPS	131.42	12.74	6.16	8.62	5.25	5.17	7.26	61.96%
YoY %	931.55%	106.82%	-28.54%	64.19%	1.55%	-28.79%	-	-
Horiz. %	1,810.19%	175.48%	84.85%	118.73%	72.31%	71.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8321	1.0526	0.9428	0.7909	70.8431	0.656	0.6209	19.74%
YoY %	74.05%	11.65%	19.21%	-98.88%	10,699.25%	5.65%	-	-
Horiz. %	295.07%	169.53%	151.84%	127.38%	11,409.74%	105.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.51	1.01	0.99	0.93	0.76	1.02	1.05	-
P/RPS	0.50	0.25	0.37	0.32	0.35	0.70	0.83	-8.09%
YoY %	100.00%	-32.43%	15.62%	-8.57%	-50.00%	-15.66%	-	-
Horiz. %	60.24%	30.12%	44.58%	38.55%	42.17%	84.34%	100.00%	-
P/EPS	1.51	6.29	12.76	8.55	11.48	15.41	11.46	-28.64%
YoY %	-75.99%	-50.71%	49.24%	-25.52%	-25.50%	34.47%	-	-
Horiz. %	13.18%	54.89%	111.34%	74.61%	100.17%	134.47%	100.00%	-
EY	66.01	15.90	7.84	11.70	8.71	6.49	8.72	40.08%
YoY %	315.16%	102.81%	-32.99%	34.33%	34.21%	-25.57%	-	-
Horiz. %	757.00%	182.34%	89.91%	134.17%	99.89%	74.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.09	0.76	0.83	0.93	0.01	1.21	1.34	-3.37%
YoY %	43.42%	-8.43%	-10.75%	9,200.00%	-99.17%	-9.70%	-	-
Horiz. %	81.34%	56.72%	61.94%	69.40%	0.75%	90.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	15/08/11	26/08/10	24/08/09	25/08/08	29/08/07	28/08/06	-
Price	2.79	0.985	1.16	0.96	0.77	0.87	0.88	-
P/RPS	0.55	0.25	0.44	0.33	0.36	0.59	0.69	-3.70%
YoY %	120.00%	-43.18%	33.33%	-8.33%	-38.98%	-14.49%	-	-
Horiz. %	79.71%	36.23%	63.77%	47.83%	52.17%	85.51%	100.00%	-
P/EPS	1.68	6.13	14.95	8.82	11.63	13.14	9.61	-25.20%
YoY %	-72.59%	-59.00%	69.50%	-24.16%	-11.49%	36.73%	-	-
Horiz. %	17.48%	63.79%	155.57%	91.78%	121.02%	136.73%	100.00%	-
EY	59.39	16.30	6.69	11.33	8.60	7.61	10.41	33.63%
YoY %	264.36%	143.65%	-40.95%	31.74%	13.01%	-26.90%	-	-
Horiz. %	570.51%	156.58%	64.27%	108.84%	82.61%	73.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.21	0.74	0.98	0.96	0.01	1.04	1.12	1.29%
YoY %	63.51%	-24.49%	2.08%	9,500.00%	-99.04%	-7.14%	-	-
Horiz. %	108.04%	66.07%	87.50%	85.71%	0.89%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos