[CANONE] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -61.76%
YoY- 321.49%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 216,568 232,737 221,168 201,447 172,115 108,856 96,165 14.48%
PBT 29,733 20,786 23,162 39,305 10,073 4,211 6,906 27.53%
Tax -4,179 -6,025 -4,086 -3,000 -1,217 -566 -1,937 13.66%
NP 25,554 14,761 19,076 36,305 8,856 3,645 4,969 31.36%
-
NP to SH 23,670 13,462 17,361 34,925 8,286 3,461 4,909 29.96%
-
Tax Rate 14.06% 28.99% 17.64% 7.63% 12.08% 13.44% 28.05% -
Total Cost 191,014 217,976 202,092 165,142 163,259 105,211 91,196 13.10%
-
Net Worth 489,443 475,061 433,014 352,043 202,059 181,063 152,163 21.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 489,443 475,061 433,014 352,043 202,059 181,063 152,163 21.48%
NOSH 192,153 152,400 152,400 152,400 152,279 152,422 152,453 3.93%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.80% 6.34% 8.63% 18.02% 5.15% 3.35% 5.17% -
ROE 4.84% 2.83% 4.01% 9.92% 4.10% 1.91% 3.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 135.13 152.71 145.12 132.18 113.03 71.42 63.08 13.53%
EPS 14.77 8.83 11.39 22.92 5.44 2.27 3.22 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.054 3.1172 2.8413 2.31 1.3269 1.1879 0.9981 20.47%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 112.71 121.12 115.10 104.84 89.57 56.65 50.05 14.48%
EPS 12.32 7.01 9.03 18.18 4.31 1.80 2.55 30.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5472 2.4723 2.2535 1.8321 1.0516 0.9423 0.7919 21.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.51 2.64 3.36 2.51 1.01 0.99 0.93 -
P/RPS 1.86 1.73 2.32 1.90 0.89 1.39 1.47 3.99%
P/EPS 16.99 29.89 29.50 10.95 18.56 43.60 28.88 -8.45%
EY 5.88 3.35 3.39 9.13 5.39 2.29 3.46 9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.18 1.09 0.76 0.83 0.93 -2.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 24/08/09 -
Price 2.06 2.52 3.39 2.79 0.985 1.16 0.96 -
P/RPS 1.52 1.65 2.34 2.11 0.87 1.62 1.52 0.00%
P/EPS 13.95 28.53 29.76 12.17 18.10 51.09 29.81 -11.88%
EY 7.17 3.51 3.36 8.21 5.52 1.96 3.35 13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 1.19 1.21 0.74 0.98 0.96 -5.81%

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