[CANONE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 41.75%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 181,640 109,801 48,290 201,197 144,851 96,863 46,156 149.05%
PBT 9,633 5,902 1,909 18,037 12,691 8,602 3,821 85.13%
Tax -1,408 -850 -269 -2,201 -1,758 -1,623 -738 53.76%
NP 8,225 5,052 1,640 15,836 10,933 6,979 3,083 92.24%
-
NP to SH 8,117 4,967 1,598 15,498 10,933 6,979 3,083 90.55%
-
Tax Rate 14.62% 14.40% 14.09% 12.20% 13.85% 18.87% 19.31% -
Total Cost 173,415 104,749 46,650 185,361 133,918 89,884 43,073 152.86%
-
Net Worth 126,399 126,050 124,796 123,467 118,936 119,313 115,994 5.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,450 - - - -
Div Payout % - - - 28.72% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 126,399 126,050 124,796 123,467 118,936 119,313 115,994 5.88%
NOSH 152,288 150,060 152,190 152,428 152,482 152,379 152,623 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.53% 4.60% 3.40% 7.87% 7.55% 7.21% 6.68% -
ROE 6.42% 3.94% 1.28% 12.55% 9.19% 5.85% 2.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.27 73.17 31.73 131.99 95.00 63.57 30.24 149.42%
EPS 5.33 3.31 1.05 10.17 7.17 4.58 2.02 90.83%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.82 0.81 0.78 0.783 0.76 6.04%
Adjusted Per Share Value based on latest NOSH - 152,300
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.53 57.14 25.13 104.71 75.38 50.41 24.02 149.05%
EPS 4.22 2.58 0.83 8.07 5.69 3.63 1.60 90.78%
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 0.6578 0.656 0.6495 0.6425 0.619 0.6209 0.6037 5.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.02 0.89 0.95 0.90 1.05 0.99 -
P/RPS 0.84 1.39 2.80 0.72 0.95 1.65 3.27 -59.55%
P/EPS 18.76 30.82 84.76 9.34 12.55 22.93 49.01 -47.25%
EY 5.33 3.25 1.18 10.70 7.97 4.36 2.04 89.58%
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 1.20 1.21 1.09 1.17 1.15 1.34 1.30 -5.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 -
Price 0.99 0.87 0.89 0.90 0.98 0.88 0.90 -
P/RPS 0.83 1.19 2.80 0.68 1.03 1.38 2.98 -57.31%
P/EPS 18.57 26.28 84.76 8.85 13.67 19.21 44.55 -44.16%
EY 5.38 3.80 1.18 11.30 7.32 5.20 2.24 79.24%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 1.19 1.04 1.09 1.11 1.26 1.12 1.18 0.56%

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