[CANONE] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.65%
YoY- -80.45%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 204,891 191,292 192,373 194,474 181,661 131,015 92,780 14.10%
PBT 15,876 18,838 15,299 23,992 94,563 5,079 2,895 32.76%
Tax -4,923 -1,965 -3,506 -4,321 -2,443 -780 -396 52.14%
NP 10,953 16,873 11,793 19,671 92,120 4,299 2,499 27.89%
-
NP to SH 10,953 15,053 10,382 17,858 91,334 3,951 2,457 28.25%
-
Tax Rate 31.01% 10.43% 22.92% 18.01% 2.58% 15.36% 13.68% -
Total Cost 193,938 174,419 180,580 174,803 89,541 126,716 90,281 13.57%
-
Net Worth 647,901 540,136 470,809 414,528 314,309 193,641 177,819 24.02%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 647,901 540,136 470,809 414,528 314,309 193,641 177,819 24.02%
NOSH 192,153 152,400 152,400 152,400 152,400 152,162 152,608 3.91%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.35% 8.82% 6.13% 10.11% 50.71% 3.28% 2.69% -
ROE 1.69% 2.79% 2.21% 4.31% 29.06% 2.04% 1.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 106.63 125.52 126.23 127.61 119.20 86.10 60.80 9.80%
EPS 5.70 9.88 6.81 11.72 59.93 2.59 1.61 23.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3718 3.5442 3.0893 2.72 2.0624 1.2726 1.1652 19.35%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 106.63 99.55 100.11 101.21 94.54 68.18 48.28 14.10%
EPS 5.70 7.83 5.40 9.29 47.53 2.06 1.28 28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3718 2.811 2.4502 2.1573 1.6357 1.0077 0.9254 24.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.82 2.87 3.15 2.31 1.80 1.08 0.95 -
P/RPS 3.58 2.29 2.50 1.81 1.51 1.25 1.56 14.83%
P/EPS 67.02 29.06 46.24 19.71 3.00 41.59 59.01 2.14%
EY 1.49 3.44 2.16 5.07 33.29 2.40 1.69 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 1.02 0.85 0.87 0.85 0.82 5.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 30/05/14 29/05/13 29/05/12 26/05/11 27/05/10 -
Price 3.55 2.55 2.69 3.45 2.15 1.00 0.94 -
P/RPS 3.33 2.03 2.13 2.70 1.80 1.16 1.55 13.57%
P/EPS 62.28 25.82 39.49 29.44 3.59 38.51 58.39 1.07%
EY 1.61 3.87 2.53 3.40 27.87 2.60 1.71 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.72 0.87 1.27 1.04 0.79 0.81 4.41%

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