[CANONE] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -18.71%
YoY- 60.81%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 769,492 777,896 726,644 524,060 371,120 489,316 301,964 16.86%
PBT 61,196 95,968 378,252 20,316 11,580 16,776 7,712 41.20%
Tax -14,024 -17,284 -9,772 -3,120 -1,584 -3,120 -1,268 49.23%
NP 47,172 78,684 368,480 17,196 9,996 13,656 6,444 39.32%
-
NP to SH 41,528 71,432 365,336 15,804 9,828 13,500 6,212 37.23%
-
Tax Rate 22.92% 18.01% 2.58% 15.36% 13.68% 18.60% 16.44% -
Total Cost 722,320 699,212 358,164 506,864 361,124 475,660 295,520 16.05%
-
Net Worth 470,809 414,528 314,309 171,530 177,819 148,133 13,250,744 -42.64%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 470,809 414,528 314,309 171,530 177,819 148,133 13,250,744 -42.64%
NOSH 152,400 152,400 152,400 134,787 152,608 152,714 152,254 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.13% 10.11% 50.71% 3.28% 2.69% 2.79% 2.13% -
ROE 8.82% 17.23% 116.23% 9.21% 5.53% 9.11% 0.05% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 504.92 510.43 476.80 388.80 243.18 320.41 198.33 16.84%
EPS 27.24 46.88 239.72 10.36 6.44 8.84 4.08 37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0893 2.72 2.0624 1.2726 1.1652 0.97 87.03 -42.65%
Adjusted Per Share Value based on latest NOSH - 152,162
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 400.46 404.83 378.16 272.73 193.14 254.65 157.15 16.86%
EPS 21.61 37.17 190.13 8.22 5.11 7.03 3.23 37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4502 2.1573 1.6357 0.8927 0.9254 0.7709 68.9593 -42.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.15 2.31 1.80 1.08 0.95 0.89 0.81 -
P/RPS 0.62 0.45 0.38 0.28 0.39 0.28 0.41 7.13%
P/EPS 11.56 4.93 0.75 9.21 14.75 10.07 19.85 -8.61%
EY 8.65 20.29 133.18 10.86 6.78 9.93 5.04 9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 0.87 0.85 0.82 0.92 0.01 116.07%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 29/05/13 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 -
Price 2.69 3.45 2.15 1.00 0.94 0.88 0.80 -
P/RPS 0.53 0.68 0.45 0.26 0.39 0.27 0.40 4.79%
P/EPS 9.87 7.36 0.90 8.53 14.60 9.95 19.61 -10.80%
EY 10.13 13.59 111.50 11.73 6.85 10.05 5.10 12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.27 1.04 0.79 0.81 0.91 0.01 110.42%

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