[CANONE] QoQ Cumulative 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- 71.2%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 310,729 218,494 122,329 413,705 291,762 165,224 75,491 156.61%
PBT 21,913 11,100 4,194 19,360 12,021 6,045 1,928 404.76%
Tax -4,159 -2,717 -780 -1,911 -1,739 -852 -317 455.40%
NP 17,754 8,383 3,414 17,449 10,282 5,193 1,611 394.50%
-
NP to SH 17,637 8,283 3,375 17,315 10,114 5,044 1,553 404.49%
-
Tax Rate 18.98% 24.48% 18.60% 9.87% 14.47% 14.09% 16.44% -
Total Cost 292,975 210,111 118,915 396,256 281,480 160,031 73,880 150.32%
-
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 11.24% 5.45% 2.28% 12.04% 7.41% 0.04% 0.01% -
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 203.84 143.50 80.10 271.41 191.55 108.42 49.58 156.41%
EPS 11.57 5.44 2.21 11.36 6.64 3.31 1.02 404.09%
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 161.71 113.71 63.66 215.30 151.84 85.99 39.29 156.60%
EPS 9.18 4.31 1.76 9.01 5.26 2.62 0.81 403.80%
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 0.46 0.65 1.11 0.30 0.42 0.70 1.63 -56.94%
P/EPS 8.12 17.10 40.27 7.13 12.05 22.96 79.41 -78.10%
EY 12.31 5.85 2.48 14.02 8.30 4.36 1.26 356.37%
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 0.47 0.67 1.10 0.30 0.44 0.71 1.61 -55.96%
P/EPS 8.21 17.65 39.82 7.22 12.80 23.26 78.43 -77.75%
EY 12.18 5.67 2.51 13.85 7.81 4.30 1.28 348.43%
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