[CANONE] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -32.86%
YoY- 277.33%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,426,940 2,580,272 2,284,180 2,101,862 2,476,436 1,624,868 1,227,219 57.61%
PBT -78,436 -58,664 897,365 529,602 778,958 1,045,096 65,210 -
Tax -6,364 -4,488 44,829 -22,441 -22,724 -19,956 -18,634 -51.17%
NP -84,800 -63,152 942,194 507,161 756,234 1,025,140 46,576 -
-
NP to SH -83,782 -61,660 717,974 169,153 251,936 387,512 46,576 -
-
Tax Rate - - -5.00% 4.24% 2.92% 1.91% 28.58% -
Total Cost 2,511,740 2,643,424 1,341,986 1,594,701 1,720,202 599,728 1,180,643 65.48%
-
Net Worth 1,689,582 1,718,193 1,733,027 1,174,477 1,175,207 1,021,024 830,773 60.59%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 11,529 - - - 7,686 -
Div Payout % - - 1.61% - - - 16.50% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,689,582 1,718,193 1,733,027 1,174,477 1,175,207 1,021,024 830,773 60.59%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -3.49% -2.45% 41.25% 24.13% 30.54% 63.09% 3.80% -
ROE -4.96% -3.59% 41.43% 14.40% 21.44% 37.95% 5.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,263.02 1,342.82 1,188.73 1,093.85 1,288.78 845.61 638.67 57.61%
EPS -43.60 -32.08 373.65 88.03 131.12 201.68 24.24 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 8.7929 8.9418 9.019 6.1122 6.116 5.3136 4.3235 60.59%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,263.02 1,342.82 1,188.73 1,093.85 1,288.78 845.61 638.67 57.61%
EPS -43.60 -32.08 373.65 88.03 131.12 201.68 24.24 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 8.7929 8.9418 9.019 6.1122 6.116 5.3136 4.3235 60.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.64 2.18 2.87 3.17 3.65 2.98 1.98 -
P/RPS 0.21 0.16 0.24 0.29 0.28 0.35 0.31 -22.88%
P/EPS -6.05 -6.79 0.77 3.60 2.78 1.48 8.17 -
EY -16.52 -14.72 130.19 27.77 35.92 67.67 12.24 -
DY 0.00 0.00 2.09 0.00 0.00 0.00 2.02 -
P/NAPS 0.30 0.24 0.32 0.52 0.60 0.56 0.46 -24.81%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 04/06/20 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 -
Price 2.65 2.89 2.97 3.23 3.11 3.45 2.69 -
P/RPS 0.21 0.22 0.25 0.30 0.24 0.41 0.42 -37.03%
P/EPS -6.08 -9.01 0.79 3.67 2.37 1.71 11.10 -
EY -16.45 -11.10 125.81 27.25 42.16 58.45 9.01 -
DY 0.00 0.00 2.02 0.00 0.00 0.00 1.49 -
P/NAPS 0.30 0.32 0.33 0.53 0.51 0.65 0.62 -38.39%

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