[CANONE] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 97.22%
YoY- -72.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 446,936 407,860 425,110 415,642 383,108 303,130 201,636 14.17%
PBT 48,478 48,571 36,085 47,154 133,868 15,152 7,106 37.67%
Tax -10,530 -6,144 -9,531 -8,407 -5,443 -1,997 -962 48.95%
NP 37,948 42,427 26,554 38,747 128,425 13,155 6,144 35.41%
-
NP to SH 37,948 38,723 23,844 35,219 126,259 12,237 5,918 36.26%
-
Tax Rate 21.72% 12.65% 26.41% 17.83% 4.07% 13.18% 13.54% -
Total Cost 408,988 365,433 398,556 376,895 254,683 289,975 195,492 13.07%
-
Net Worth 682,469 489,443 475,061 433,014 352,043 202,261 181,154 24.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 682,469 489,443 475,061 433,014 352,043 202,261 181,154 24.71%
NOSH 192,153 192,153 152,400 152,400 152,400 152,431 152,499 3.92%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.49% 10.40% 6.25% 9.32% 33.52% 4.34% 3.05% -
ROE 5.56% 7.91% 5.02% 8.13% 35.86% 6.05% 3.27% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 232.59 254.49 278.94 272.73 251.38 198.86 132.22 9.86%
EPS 19.75 24.77 15.65 23.11 82.85 8.03 3.88 31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 3.054 3.1172 2.8413 2.31 1.3269 1.1879 20.00%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 232.59 212.26 221.24 216.31 199.38 157.75 104.94 14.17%
EPS 19.75 20.15 12.41 18.33 65.71 6.37 3.08 36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 2.5472 2.4723 2.2535 1.8321 1.0526 0.9428 24.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.44 2.51 2.64 3.36 2.51 1.01 0.99 -
P/RPS 1.48 0.99 0.95 1.23 1.00 0.51 0.75 11.98%
P/EPS 17.42 10.39 16.87 14.54 3.03 12.58 25.51 -6.15%
EY 5.74 9.63 5.93 6.88 33.01 7.95 3.92 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.85 1.18 1.09 0.76 0.83 2.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 -
Price 3.36 2.06 2.52 3.39 2.79 0.985 1.16 -
P/RPS 1.44 0.81 0.90 1.24 1.11 0.50 0.88 8.54%
P/EPS 17.01 8.53 16.11 14.67 3.37 12.27 29.89 -8.95%
EY 5.88 11.73 6.21 6.82 29.69 8.15 3.35 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.67 0.81 1.19 1.21 0.74 0.98 -0.51%

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