[CANONE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.95%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 330,448 301,964 260,495 242,186 219,602 193,160 201,197 39.24%
PBT 12,090 7,712 15,027 12,844 11,804 7,636 18,037 -23.42%
Tax -1,704 -1,268 -2,922 -1,877 -1,700 -1,076 -2,201 -15.69%
NP 10,386 6,444 12,105 10,966 10,104 6,560 15,836 -24.53%
-
NP to SH 10,088 6,212 12,073 10,822 9,934 6,392 15,498 -24.91%
-
Tax Rate 14.09% 16.44% 19.44% 14.61% 14.40% 14.09% 12.20% -
Total Cost 320,062 295,520 248,390 231,220 209,498 186,600 185,361 43.97%
-
Net Worth 13,612,704 13,250,744 130,997 126,399 126,050 124,796 123,467 2205.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 4,450 -
Div Payout % - - - - - - 28.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 13,612,704 13,250,744 130,997 126,399 126,050 124,796 123,467 2205.89%
NOSH 152,386 152,254 152,322 152,288 150,060 152,190 152,428 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.14% 2.13% 4.65% 4.53% 4.60% 3.40% 7.87% -
ROE 0.07% 0.05% 9.22% 8.56% 7.88% 5.12% 12.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.85 198.33 171.02 159.03 146.34 126.92 131.99 39.27%
EPS 6.62 4.08 7.92 7.11 6.62 4.20 10.17 -24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
NAPS 89.33 87.03 0.86 0.83 0.84 0.82 0.81 2206.31%
Adjusted Per Share Value based on latest NOSH - 152,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 171.97 157.15 135.57 126.04 114.28 100.52 104.71 39.24%
EPS 5.25 3.23 6.28 5.63 5.17 3.33 8.07 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.32 -
NAPS 70.8431 68.9593 0.6817 0.6578 0.656 0.6495 0.6425 2206.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.76 0.81 0.89 1.00 1.02 0.89 0.95 -
P/RPS 0.35 0.41 0.52 0.63 0.70 0.70 0.72 -38.20%
P/EPS 11.48 19.85 11.23 14.07 15.41 21.19 9.34 14.75%
EY 8.71 5.04 8.91 7.11 6.49 4.72 10.70 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 0.01 0.01 1.03 1.20 1.21 1.09 1.17 -95.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.77 0.80 0.80 0.99 0.87 0.89 0.90 -
P/RPS 0.36 0.40 0.47 0.62 0.59 0.70 0.68 -34.58%
P/EPS 11.63 19.61 10.09 13.93 13.14 21.19 8.85 19.99%
EY 8.60 5.10 9.91 7.18 7.61 4.72 11.30 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.24 -
P/NAPS 0.01 0.01 0.93 1.19 1.04 1.09 1.11 -95.68%

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