[CANONE] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.86%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 194,474 181,661 131,015 92,780 122,329 75,491 48,290 26.10%
PBT 23,992 94,563 5,079 2,895 4,194 1,928 1,909 52.42%
Tax -4,321 -2,443 -780 -396 -780 -317 -269 58.77%
NP 19,671 92,120 4,299 2,499 3,414 1,611 1,640 51.23%
-
NP to SH 17,858 91,334 3,951 2,457 3,375 1,553 1,598 49.46%
-
Tax Rate 18.01% 2.58% 15.36% 13.68% 18.60% 16.44% 14.09% -
Total Cost 174,803 89,541 126,716 90,281 118,915 73,880 46,650 24.60%
-
Net Worth 414,528 314,309 193,641 177,819 148,133 13,250,744 124,796 22.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 414,528 314,309 193,641 177,819 148,133 13,250,744 124,796 22.12%
NOSH 152,400 152,400 152,162 152,608 152,714 152,254 152,190 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.11% 50.71% 3.28% 2.69% 2.79% 2.13% 3.40% -
ROE 4.31% 29.06% 2.04% 1.38% 2.28% 0.01% 1.28% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 127.61 119.20 86.10 60.80 80.10 49.58 31.73 26.07%
EPS 11.72 59.93 2.59 1.61 2.21 1.02 1.05 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.0624 1.2726 1.1652 0.97 87.03 0.82 22.09%
Adjusted Per Share Value based on latest NOSH - 152,608
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 101.21 94.54 68.18 48.28 63.66 39.29 25.13 26.10%
EPS 9.29 47.53 2.06 1.28 1.76 0.81 0.83 49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1573 1.6357 1.0077 0.9254 0.7709 68.9593 0.6495 22.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.31 1.80 1.08 0.95 0.89 0.81 0.89 -
P/RPS 1.81 1.51 1.25 1.56 1.11 1.63 2.80 -7.00%
P/EPS 19.71 3.00 41.59 59.01 40.27 79.41 84.76 -21.56%
EY 5.07 33.29 2.40 1.69 2.48 1.26 1.18 27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.85 0.82 0.92 0.01 1.09 -4.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 30/05/07 -
Price 3.45 2.15 1.00 0.94 0.88 0.80 0.89 -
P/RPS 2.70 1.80 1.16 1.55 1.10 1.61 2.80 -0.60%
P/EPS 29.44 3.59 38.51 58.39 39.82 78.43 84.76 -16.14%
EY 3.40 27.87 2.60 1.71 2.51 1.28 1.18 19.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.04 0.79 0.81 0.91 0.01 1.09 2.57%

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