[CANONE] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 145.42%
YoY- 64.21%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 383,108 303,130 201,636 218,494 165,224 109,801 96,863 25.72%
PBT 133,868 15,152 7,106 11,100 6,045 5,902 8,602 57.94%
Tax -5,443 -1,997 -962 -2,717 -852 -850 -1,623 22.32%
NP 128,425 13,155 6,144 8,383 5,193 5,052 6,979 62.41%
-
NP to SH 126,259 12,237 5,918 8,283 5,044 4,967 6,979 61.95%
-
Tax Rate 4.07% 13.18% 13.54% 24.48% 14.09% 14.40% 18.87% -
Total Cost 254,683 289,975 195,492 210,111 160,031 104,749 89,884 18.93%
-
Net Worth 352,043 202,261 181,154 151,971 13,612,704 126,050 119,313 19.74%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 352,043 202,261 181,154 151,971 13,612,704 126,050 119,313 19.74%
NOSH 152,400 152,431 152,499 152,261 152,386 150,060 152,379 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.52% 4.34% 3.05% 3.84% 3.14% 4.60% 7.21% -
ROE 35.86% 6.05% 3.27% 5.45% 0.04% 3.94% 5.85% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 251.38 198.86 132.22 143.50 108.42 73.17 63.57 25.72%
EPS 82.85 8.03 3.88 5.44 3.31 3.31 4.58 61.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 1.3269 1.1879 0.9981 89.33 0.84 0.783 19.73%
Adjusted Per Share Value based on latest NOSH - 152,453
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 199.38 157.75 104.94 113.71 85.99 57.14 50.41 25.72%
EPS 65.71 6.37 3.08 4.31 2.62 2.58 3.63 61.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8321 1.0526 0.9428 0.7909 70.8431 0.656 0.6209 19.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.51 1.01 0.99 0.93 0.76 1.02 1.05 -
P/RPS 1.00 0.51 0.75 0.65 0.70 1.39 1.65 -8.00%
P/EPS 3.03 12.58 25.51 17.10 22.96 30.82 22.93 -28.60%
EY 33.01 7.95 3.92 5.85 4.36 3.25 4.36 40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.76 0.83 0.93 0.01 1.21 1.34 -3.37%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 -
Price 2.79 0.985 1.16 0.96 0.77 0.87 0.88 -
P/RPS 1.11 0.50 0.88 0.67 0.71 1.19 1.38 -3.56%
P/EPS 3.37 12.27 29.89 17.65 23.26 26.28 19.21 -25.16%
EY 29.69 8.15 3.35 5.67 4.30 3.80 5.20 33.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.74 0.98 0.96 0.01 1.04 1.12 1.29%

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