[CANONE] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -80.51%
YoY- 117.32%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 181,661 131,015 92,780 122,329 75,491 48,290 46,156 25.62%
PBT 94,563 5,079 2,895 4,194 1,928 1,909 3,821 70.62%
Tax -2,443 -780 -396 -780 -317 -269 -738 22.05%
NP 92,120 4,299 2,499 3,414 1,611 1,640 3,083 76.06%
-
NP to SH 91,334 3,951 2,457 3,375 1,553 1,598 3,083 75.81%
-
Tax Rate 2.58% 15.36% 13.68% 18.60% 16.44% 14.09% 19.31% -
Total Cost 89,541 126,716 90,281 118,915 73,880 46,650 43,073 12.95%
-
Net Worth 314,309 171,530 177,819 148,133 13,250,744 124,796 115,994 18.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 314,309 171,530 177,819 148,133 13,250,744 124,796 115,994 18.05%
NOSH 152,400 134,787 152,608 152,714 152,254 152,190 152,623 -0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 50.71% 3.28% 2.69% 2.79% 2.13% 3.40% 6.68% -
ROE 29.06% 2.30% 1.38% 2.28% 0.01% 1.28% 2.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 119.20 97.20 60.80 80.10 49.58 31.73 30.24 25.65%
EPS 59.93 2.59 1.61 2.21 1.02 1.05 2.02 75.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0624 1.2726 1.1652 0.97 87.03 0.82 0.76 18.08%
Adjusted Per Share Value based on latest NOSH - 152,714
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 94.54 68.18 48.28 63.66 39.29 25.13 24.02 25.62%
EPS 47.53 2.06 1.28 1.76 0.81 0.83 1.60 75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6357 0.8927 0.9254 0.7709 68.9593 0.6495 0.6037 18.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.80 1.08 0.95 0.89 0.81 0.89 0.99 -
P/RPS 1.51 1.11 1.56 1.11 1.63 2.80 3.27 -12.07%
P/EPS 3.00 36.84 59.01 40.27 79.41 84.76 49.01 -37.19%
EY 33.29 2.71 1.69 2.48 1.26 1.18 2.04 59.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.85 0.82 0.92 0.01 1.09 1.30 -6.46%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 30/05/07 29/05/06 -
Price 2.15 1.00 0.94 0.88 0.80 0.89 0.90 -
P/RPS 1.80 1.03 1.55 1.10 1.61 2.80 2.98 -8.05%
P/EPS 3.59 34.11 58.39 39.82 78.43 84.76 44.55 -34.25%
EY 27.87 2.93 1.71 2.51 1.28 1.18 2.24 52.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.81 0.91 0.01 1.09 1.18 -2.08%

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