[CANONE] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 224.79%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 303,130 201,636 218,494 165,224 109,801 96,863 73,681 26.57%
PBT 15,152 7,106 11,100 6,045 5,902 8,602 7,216 13.15%
Tax -1,997 -962 -2,717 -852 -850 -1,623 -783 16.87%
NP 13,155 6,144 8,383 5,193 5,052 6,979 6,433 12.65%
-
NP to SH 12,237 5,918 8,283 5,044 4,967 6,979 6,433 11.30%
-
Tax Rate 13.18% 13.54% 24.48% 14.09% 14.40% 18.87% 10.85% -
Total Cost 289,975 195,492 210,111 160,031 104,749 89,884 67,248 27.56%
-
Net Worth 202,261 181,154 151,971 13,612,704 126,050 119,313 83,511 15.87%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 202,261 181,154 151,971 13,612,704 126,050 119,313 83,511 15.87%
NOSH 152,431 152,499 152,261 152,386 150,060 152,379 130,486 2.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.34% 3.05% 3.84% 3.14% 4.60% 7.21% 8.73% -
ROE 6.05% 3.27% 5.45% 0.04% 3.94% 5.85% 7.70% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 198.86 132.22 143.50 108.42 73.17 63.57 56.47 23.33%
EPS 8.03 3.88 5.44 3.31 3.31 4.58 4.93 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.1879 0.9981 89.33 0.84 0.783 0.64 12.91%
Adjusted Per Share Value based on latest NOSH - 152,401
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 157.75 104.94 113.71 85.99 57.14 50.41 38.34 26.57%
EPS 6.37 3.08 4.31 2.62 2.58 3.63 3.35 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0526 0.9428 0.7909 70.8431 0.656 0.6209 0.4346 15.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 1.01 0.99 0.93 0.76 1.02 1.05 0.00 -
P/RPS 0.51 0.75 0.65 0.70 1.39 1.65 0.00 -
P/EPS 12.58 25.51 17.10 22.96 30.82 22.93 0.00 -
EY 7.95 3.92 5.85 4.36 3.25 4.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.93 0.01 1.21 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 26/07/05 -
Price 0.985 1.16 0.96 0.77 0.87 0.88 0.00 -
P/RPS 0.50 0.88 0.67 0.71 1.19 1.38 0.00 -
P/EPS 12.27 29.89 17.65 23.26 26.28 19.21 0.00 -
EY 8.15 3.35 5.67 4.30 3.80 5.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.98 0.96 0.01 1.04 1.12 0.00 -

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