[CANONE] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 54.86%
YoY- 106.78%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 850,220 831,284 766,216 606,260 403,272 436,988 330,448 17.05%
PBT 72,170 94,308 267,736 30,304 14,212 22,200 12,090 34.66%
Tax -19,062 -16,814 -10,886 -3,994 -1,924 -5,434 -1,704 49.52%
NP 53,108 77,494 256,850 26,310 12,288 16,766 10,386 31.23%
-
NP to SH 47,688 70,438 252,518 24,474 11,836 16,566 10,088 29.53%
-
Tax Rate 26.41% 17.83% 4.07% 13.18% 13.54% 24.48% 14.09% -
Total Cost 797,112 753,790 509,366 579,950 390,984 420,222 320,062 16.41%
-
Net Worth 475,061 433,014 352,043 202,261 181,154 151,971 13,612,704 -42.81%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 475,061 433,014 352,043 202,261 181,154 151,971 13,612,704 -42.81%
NOSH 152,400 152,400 152,400 152,431 152,499 152,261 152,386 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.25% 9.32% 33.52% 4.34% 3.05% 3.84% 3.14% -
ROE 10.04% 16.27% 71.73% 12.10% 6.53% 10.90% 0.07% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 557.89 545.46 502.77 397.73 264.44 287.00 216.85 17.04%
EPS 31.30 46.22 165.70 16.06 7.76 10.88 6.62 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1172 2.8413 2.31 1.3269 1.1879 0.9981 89.33 -42.82%
Adjusted Per Share Value based on latest NOSH - 152,279
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 442.47 432.62 398.75 315.51 209.87 227.42 171.97 17.05%
EPS 24.82 36.66 131.42 12.74 6.16 8.62 5.25 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4723 2.2535 1.8321 1.0526 0.9428 0.7909 70.8431 -42.81%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.64 3.36 2.51 1.01 0.99 0.93 0.76 -
P/RPS 0.47 0.62 0.50 0.25 0.37 0.32 0.35 5.03%
P/EPS 8.44 7.27 1.51 6.29 12.76 8.55 11.48 -4.99%
EY 11.85 13.76 66.01 15.90 7.84 11.70 8.71 5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.18 1.09 0.76 0.83 0.93 0.01 109.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 -
Price 2.52 3.39 2.79 0.985 1.16 0.96 0.77 -
P/RPS 0.45 0.62 0.55 0.25 0.44 0.33 0.36 3.78%
P/EPS 8.05 7.33 1.68 6.13 14.95 8.82 11.63 -5.94%
EY 12.42 13.63 59.39 16.30 6.69 11.33 8.60 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 1.21 0.74 0.98 0.96 0.01 107.93%

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