[CANONE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.48%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 777,896 726,644 524,060 371,120 489,316 301,964 193,160 26.10%
PBT 95,968 378,252 20,316 11,580 16,776 7,712 7,636 52.42%
Tax -17,284 -9,772 -3,120 -1,584 -3,120 -1,268 -1,076 58.77%
NP 78,684 368,480 17,196 9,996 13,656 6,444 6,560 51.23%
-
NP to SH 71,432 365,336 15,804 9,828 13,500 6,212 6,392 49.46%
-
Tax Rate 18.01% 2.58% 15.36% 13.68% 18.60% 16.44% 14.09% -
Total Cost 699,212 358,164 506,864 361,124 475,660 295,520 186,600 24.60%
-
Net Worth 414,528 314,309 171,530 177,819 148,133 13,250,744 124,796 22.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 414,528 314,309 171,530 177,819 148,133 13,250,744 124,796 22.12%
NOSH 152,400 152,400 134,787 152,608 152,714 152,254 152,190 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.11% 50.71% 3.28% 2.69% 2.79% 2.13% 3.40% -
ROE 17.23% 116.23% 9.21% 5.53% 9.11% 0.05% 5.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 510.43 476.80 388.80 243.18 320.41 198.33 126.92 26.07%
EPS 46.88 239.72 10.36 6.44 8.84 4.08 4.20 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.0624 1.2726 1.1652 0.97 87.03 0.82 22.09%
Adjusted Per Share Value based on latest NOSH - 152,608
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 404.83 378.16 272.73 193.14 254.65 157.15 100.52 26.10%
EPS 37.17 190.13 8.22 5.11 7.03 3.23 3.33 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1573 1.6357 0.8927 0.9254 0.7709 68.9593 0.6495 22.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.31 1.80 1.08 0.95 0.89 0.81 0.89 -
P/RPS 0.45 0.38 0.28 0.39 0.28 0.41 0.70 -7.09%
P/EPS 4.93 0.75 9.21 14.75 10.07 19.85 21.19 -21.55%
EY 20.29 133.18 10.86 6.78 9.93 5.04 4.72 27.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.85 0.82 0.92 0.01 1.09 -4.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 30/05/07 -
Price 3.45 2.15 1.00 0.94 0.88 0.80 0.89 -
P/RPS 0.68 0.45 0.26 0.39 0.27 0.40 0.70 -0.48%
P/EPS 7.36 0.90 8.53 14.60 9.95 19.61 21.19 -16.14%
EY 13.59 111.50 11.73 6.85 10.05 5.10 4.72 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.04 0.79 0.81 0.91 0.01 1.09 2.57%

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