[CANONE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -58.16%
YoY- -80.45%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 819,564 765,168 769,492 777,896 726,644 524,060 371,120 14.10%
PBT 63,504 75,352 61,196 95,968 378,252 20,316 11,580 32.76%
Tax -19,692 -7,860 -14,024 -17,284 -9,772 -3,120 -1,584 52.14%
NP 43,812 67,492 47,172 78,684 368,480 17,196 9,996 27.89%
-
NP to SH 43,812 60,212 41,528 71,432 365,336 15,804 9,828 28.25%
-
Tax Rate 31.01% 10.43% 22.92% 18.01% 2.58% 15.36% 13.68% -
Total Cost 775,752 697,676 722,320 699,212 358,164 506,864 361,124 13.57%
-
Net Worth 647,901 540,136 470,809 414,528 314,309 171,530 177,819 24.02%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 647,901 540,136 470,809 414,528 314,309 171,530 177,819 24.02%
NOSH 192,153 152,400 152,400 152,400 152,400 134,787 152,608 3.91%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.35% 8.82% 6.13% 10.11% 50.71% 3.28% 2.69% -
ROE 6.76% 11.15% 8.82% 17.23% 116.23% 9.21% 5.53% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 426.52 502.08 504.92 510.43 476.80 388.80 243.18 9.80%
EPS 22.80 39.52 27.24 46.88 239.72 10.36 6.44 23.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3718 3.5442 3.0893 2.72 2.0624 1.2726 1.1652 19.35%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 426.52 398.21 400.46 404.83 378.16 272.73 193.14 14.10%
EPS 22.80 31.34 21.61 37.17 190.13 8.22 5.11 28.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3718 2.811 2.4502 2.1573 1.6357 0.8927 0.9254 24.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.82 2.87 3.15 2.31 1.80 1.08 0.95 -
P/RPS 0.90 0.57 0.62 0.45 0.38 0.28 0.39 14.94%
P/EPS 16.75 7.26 11.56 4.93 0.75 9.21 14.75 2.13%
EY 5.97 13.77 8.65 20.29 133.18 10.86 6.78 -2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 1.02 0.85 0.87 0.85 0.82 5.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 30/05/14 29/05/13 29/05/12 26/05/11 27/05/10 -
Price 3.55 2.55 2.69 3.45 2.15 1.00 0.94 -
P/RPS 0.83 0.51 0.53 0.68 0.45 0.26 0.39 13.40%
P/EPS 15.57 6.45 9.87 7.36 0.90 8.53 14.60 1.07%
EY 6.42 15.49 10.13 13.59 111.50 11.73 6.85 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.72 0.87 1.27 1.04 0.79 0.81 4.41%

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