[CANONE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -22.03%
YoY- 117.32%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 726,644 524,060 371,120 489,316 301,964 193,160 184,624 25.62%
PBT 378,252 20,316 11,580 16,776 7,712 7,636 15,284 70.62%
Tax -9,772 -3,120 -1,584 -3,120 -1,268 -1,076 -2,952 22.05%
NP 368,480 17,196 9,996 13,656 6,444 6,560 12,332 76.06%
-
NP to SH 365,336 15,804 9,828 13,500 6,212 6,392 12,332 75.81%
-
Tax Rate 2.58% 15.36% 13.68% 18.60% 16.44% 14.09% 19.31% -
Total Cost 358,164 506,864 361,124 475,660 295,520 186,600 172,292 12.95%
-
Net Worth 314,309 171,530 177,819 148,133 13,250,744 124,796 115,994 18.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 314,309 171,530 177,819 148,133 13,250,744 124,796 115,994 18.05%
NOSH 152,400 134,787 152,608 152,714 152,254 152,190 152,623 -0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 50.71% 3.28% 2.69% 2.79% 2.13% 3.40% 6.68% -
ROE 116.23% 9.21% 5.53% 9.11% 0.05% 5.12% 10.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 476.80 388.80 243.18 320.41 198.33 126.92 120.97 25.65%
EPS 239.72 10.36 6.44 8.84 4.08 4.20 8.08 75.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0624 1.2726 1.1652 0.97 87.03 0.82 0.76 18.08%
Adjusted Per Share Value based on latest NOSH - 152,714
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 378.16 272.73 193.14 254.65 157.15 100.52 96.08 25.62%
EPS 190.13 8.22 5.11 7.03 3.23 3.33 6.42 75.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6357 0.8927 0.9254 0.7709 68.9593 0.6495 0.6037 18.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.80 1.08 0.95 0.89 0.81 0.89 0.99 -
P/RPS 0.38 0.28 0.39 0.28 0.41 0.70 0.82 -12.02%
P/EPS 0.75 9.21 14.75 10.07 19.85 21.19 12.25 -37.19%
EY 133.18 10.86 6.78 9.93 5.04 4.72 8.16 59.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.85 0.82 0.92 0.01 1.09 1.30 -6.46%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 30/05/07 29/05/06 -
Price 2.15 1.00 0.94 0.88 0.80 0.89 0.90 -
P/RPS 0.45 0.26 0.39 0.27 0.40 0.70 0.74 -7.94%
P/EPS 0.90 8.53 14.60 9.95 19.61 21.19 11.14 -34.22%
EY 111.50 11.73 6.85 10.05 5.10 4.72 8.98 52.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.81 0.91 0.01 1.09 1.18 -2.08%

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