[CANONE] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -54.42%
YoY- 60.81%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 192,373 194,474 181,661 131,015 92,780 122,329 75,491 16.86%
PBT 15,299 23,992 94,563 5,079 2,895 4,194 1,928 41.20%
Tax -3,506 -4,321 -2,443 -780 -396 -780 -317 49.23%
NP 11,793 19,671 92,120 4,299 2,499 3,414 1,611 39.32%
-
NP to SH 10,382 17,858 91,334 3,951 2,457 3,375 1,553 37.23%
-
Tax Rate 22.92% 18.01% 2.58% 15.36% 13.68% 18.60% 16.44% -
Total Cost 180,580 174,803 89,541 126,716 90,281 118,915 73,880 16.05%
-
Net Worth 470,809 414,528 314,309 193,641 177,819 148,133 13,250,744 -42.64%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 470,809 414,528 314,309 193,641 177,819 148,133 13,250,744 -42.64%
NOSH 152,400 152,400 152,400 152,162 152,608 152,714 152,254 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.13% 10.11% 50.71% 3.28% 2.69% 2.79% 2.13% -
ROE 2.21% 4.31% 29.06% 2.04% 1.38% 2.28% 0.01% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 126.23 127.61 119.20 86.10 60.80 80.10 49.58 16.84%
EPS 6.81 11.72 59.93 2.59 1.61 2.21 1.02 37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0893 2.72 2.0624 1.2726 1.1652 0.97 87.03 -42.65%
Adjusted Per Share Value based on latest NOSH - 152,162
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 100.11 101.21 94.54 68.18 48.28 63.66 39.29 16.86%
EPS 5.40 9.29 47.53 2.06 1.28 1.76 0.81 37.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4502 2.1573 1.6357 1.0077 0.9254 0.7709 68.9593 -42.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.15 2.31 1.80 1.08 0.95 0.89 0.81 -
P/RPS 2.50 1.81 1.51 1.25 1.56 1.11 1.63 7.38%
P/EPS 46.24 19.71 3.00 41.59 59.01 40.27 79.41 -8.61%
EY 2.16 5.07 33.29 2.40 1.69 2.48 1.26 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 0.87 0.85 0.82 0.92 0.01 116.07%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 29/05/13 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 -
Price 2.69 3.45 2.15 1.00 0.94 0.88 0.80 -
P/RPS 2.13 2.70 1.80 1.16 1.55 1.10 1.61 4.77%
P/EPS 39.49 29.44 3.59 38.51 58.39 39.82 78.43 -10.80%
EY 2.53 3.40 27.87 2.60 1.71 2.51 1.28 12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.27 1.04 0.79 0.81 0.91 0.01 110.42%

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