[CANONE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 209.72%
YoY- 106.78%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 181,661 630,983 463,685 303,130 131,015 449,051 316,880 -30.96%
PBT 94,563 41,911 24,934 15,152 5,079 26,391 13,853 259.42%
Tax -2,443 -7,389 -3,607 -1,997 -780 -5,601 -2,514 -1.89%
NP 92,120 34,522 21,327 13,155 4,299 20,790 11,339 303.61%
-
NP to SH 91,334 32,413 20,012 12,237 3,951 19,442 10,774 315.21%
-
Tax Rate 2.58% 17.63% 14.47% 13.18% 15.36% 21.22% 18.15% -
Total Cost 89,541 596,461 442,358 289,975 126,716 428,261 305,541 -55.84%
-
Net Worth 314,309 228,622 205,454 202,261 171,530 189,951 181,314 44.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,571 - - - 4,570 - -
Div Payout % - 14.10% - - - 23.51% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 314,309 228,622 205,454 202,261 171,530 189,951 181,314 44.25%
NOSH 152,400 152,384 152,414 152,431 134,787 152,363 152,390 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 50.71% 5.47% 4.60% 4.34% 3.28% 4.63% 3.58% -
ROE 29.06% 14.18% 9.74% 6.05% 2.30% 10.24% 5.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.20 414.07 304.23 198.86 97.20 294.72 207.94 -30.96%
EPS 59.93 21.27 13.13 8.03 2.59 12.76 7.07 315.19%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.0624 1.5003 1.348 1.3269 1.2726 1.2467 1.1898 44.25%
Adjusted Per Share Value based on latest NOSH - 152,279
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.54 328.38 241.31 157.75 68.18 233.69 164.91 -30.96%
EPS 47.53 16.87 10.41 6.37 2.06 10.12 5.61 315.05%
DPS 0.00 2.38 0.00 0.00 0.00 2.38 0.00 -
NAPS 1.6357 1.1898 1.0692 1.0526 0.8927 0.9885 0.9436 44.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.80 1.03 0.99 1.01 1.08 1.11 1.14 -
P/RPS 1.51 0.25 0.33 0.51 1.11 0.38 0.55 95.94%
P/EPS 3.00 4.84 7.54 12.58 36.84 8.70 16.12 -67.37%
EY 33.29 20.65 13.26 7.95 2.71 11.50 6.20 206.31%
DY 0.00 2.91 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.87 0.69 0.73 0.76 0.85 0.89 0.96 -6.34%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 -
Price 2.15 1.72 1.00 0.985 1.00 1.06 1.05 -
P/RPS 1.80 0.42 0.33 0.50 1.03 0.36 0.50 134.70%
P/EPS 3.59 8.09 7.62 12.27 34.11 8.31 14.85 -61.15%
EY 27.87 12.37 13.13 8.15 2.93 12.04 6.73 157.65%
DY 0.00 1.74 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 1.04 1.15 0.74 0.74 0.79 0.85 0.88 11.76%

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