[CANONE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.4%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 414,305 436,988 489,316 413,705 389,016 330,448 301,964 23.45%
PBT 29,217 22,200 16,776 19,360 16,028 12,090 7,712 142.82%
Tax -5,545 -5,434 -3,120 -1,911 -2,318 -1,704 -1,268 167.17%
NP 23,672 16,766 13,656 17,449 13,709 10,386 6,444 137.88%
-
NP to SH 23,516 16,566 13,500 17,315 13,485 10,088 6,212 142.69%
-
Tax Rate 18.98% 24.48% 18.60% 9.87% 14.46% 14.09% 16.44% -
Total Cost 390,633 420,222 475,660 396,256 375,306 320,062 295,520 20.42%
-
Net Worth 156,934 151,971 148,133 143,863 136,554 13,612,704 13,250,744 -94.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 156,934 151,971 148,133 143,863 136,554 13,612,704 13,250,744 -94.79%
NOSH 152,437 152,261 152,714 152,429 152,319 152,386 152,254 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.71% 3.84% 2.79% 4.22% 3.52% 3.14% 2.13% -
ROE 14.98% 10.90% 9.11% 12.04% 9.88% 0.07% 0.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 271.79 287.00 320.41 271.41 255.40 216.85 198.33 23.35%
EPS 15.43 10.88 8.84 11.36 8.85 6.62 4.08 142.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0295 0.9981 0.97 0.9438 0.8965 89.33 87.03 -94.79%
Adjusted Per Share Value based on latest NOSH - 152,241
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 215.61 227.42 254.65 215.30 202.45 171.97 157.15 23.44%
EPS 12.24 8.62 7.03 9.01 7.02 5.25 3.23 142.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8167 0.7909 0.7709 0.7487 0.7107 70.8431 68.9593 -94.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.93 0.89 0.81 0.80 0.76 0.81 -
P/RPS 0.35 0.32 0.28 0.30 0.31 0.35 0.41 -10.00%
P/EPS 6.09 8.55 10.07 7.13 9.04 11.48 19.85 -54.47%
EY 16.41 11.70 9.93 14.02 11.07 8.71 5.04 119.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.92 0.86 0.89 0.01 0.01 1917.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 -
Price 0.95 0.96 0.88 0.82 0.85 0.77 0.80 -
P/RPS 0.35 0.33 0.27 0.30 0.33 0.36 0.40 -8.50%
P/EPS 6.16 8.82 9.95 7.22 9.60 11.63 19.61 -53.75%
EY 16.24 11.33 10.05 13.85 10.42 8.60 5.10 116.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.91 0.87 0.95 0.01 0.01 1932.34%

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