[CANONE] YoY 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- 124.73%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 172,115 108,856 96,165 89,733 61,511 50,707 37,485 28.90%
PBT 10,073 4,211 6,906 4,117 3,992 4,781 4,083 16.23%
Tax -1,217 -566 -1,937 -535 -581 -886 -219 33.07%
NP 8,856 3,645 4,969 3,582 3,411 3,895 3,864 14.81%
-
NP to SH 8,286 3,461 4,909 3,490 3,368 3,895 3,864 13.55%
-
Tax Rate 12.08% 13.44% 28.05% 12.99% 14.55% 18.53% 5.36% -
Total Cost 163,259 105,211 91,196 86,151 58,100 46,812 33,621 30.11%
-
Net Worth 202,059 181,063 152,163 13,614,048 128,014 119,132 83,545 15.85%
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 202,059 181,063 152,163 13,614,048 128,014 119,132 83,545 15.85%
NOSH 152,279 152,422 152,453 152,401 152,398 152,148 130,540 2.59%
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 5.15% 3.35% 5.17% 3.99% 5.55% 7.68% 10.31% -
ROE 4.10% 1.91% 3.23% 0.03% 2.63% 3.27% 4.63% -
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 113.03 71.42 63.08 58.88 40.36 33.33 28.72 25.63%
EPS 5.44 2.27 3.22 2.29 2.21 2.56 2.96 10.67%
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 89.57 56.65 50.05 46.70 32.01 26.39 19.51 28.90%
EPS 4.31 1.80 2.55 1.82 1.75 2.03 2.01 13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0516 0.9423 0.7919 70.85 0.6662 0.62 0.4348 15.85%
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 0.89 1.39 1.47 1.29 2.53 3.15 0.00 -
P/EPS 18.56 43.60 28.88 33.19 46.15 41.02 0.00 -
EY 5.39 2.29 3.46 3.01 2.17 2.44 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 0.87 1.62 1.52 1.31 2.16 2.64 0.00 -
P/EPS 18.10 51.09 29.81 33.62 39.37 34.38 0.00 -
EY 5.52 1.96 3.35 2.97 2.54 2.91 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