[CANONE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 80.45%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 463,685 303,130 131,015 449,051 316,880 201,636 92,780 192.02%
PBT 24,934 15,152 5,079 26,391 13,853 7,106 2,895 319.62%
Tax -3,607 -1,997 -780 -5,601 -2,514 -962 -396 335.56%
NP 21,327 13,155 4,299 20,790 11,339 6,144 2,499 317.07%
-
NP to SH 20,012 12,237 3,951 19,442 10,774 5,918 2,457 304.29%
-
Tax Rate 14.47% 13.18% 15.36% 21.22% 18.15% 13.54% 13.68% -
Total Cost 442,358 289,975 126,716 428,261 305,541 195,492 90,281 188.20%
-
Net Worth 205,454 202,261 171,530 189,951 181,314 181,154 177,819 10.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,570 - - - -
Div Payout % - - - 23.51% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 205,454 202,261 171,530 189,951 181,314 181,154 177,819 10.09%
NOSH 152,414 152,431 134,787 152,363 152,390 152,499 152,608 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.60% 4.34% 3.28% 4.63% 3.58% 3.05% 2.69% -
ROE 9.74% 6.05% 2.30% 10.24% 5.94% 3.27% 1.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 304.23 198.86 97.20 294.72 207.94 132.22 60.80 192.26%
EPS 13.13 8.03 2.59 12.76 7.07 3.88 1.61 304.64%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.348 1.3269 1.2726 1.2467 1.1898 1.1879 1.1652 10.19%
Adjusted Per Share Value based on latest NOSH - 152,330
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 241.31 157.75 68.18 233.69 164.91 104.94 48.28 192.04%
EPS 10.41 6.37 2.06 10.12 5.61 3.08 1.28 303.89%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.0692 1.0526 0.8927 0.9885 0.9436 0.9428 0.9254 10.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.99 1.01 1.08 1.11 1.14 0.99 0.95 -
P/RPS 0.33 0.51 1.11 0.38 0.55 0.75 1.56 -64.46%
P/EPS 7.54 12.58 36.84 8.70 16.12 25.51 59.01 -74.59%
EY 13.26 7.95 2.71 11.50 6.20 3.92 1.69 294.36%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.85 0.89 0.96 0.83 0.82 -7.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 1.00 0.985 1.00 1.06 1.05 1.16 0.94 -
P/RPS 0.33 0.50 1.03 0.36 0.50 0.88 1.55 -64.31%
P/EPS 7.62 12.27 34.11 8.31 14.85 29.89 58.39 -74.23%
EY 13.13 8.15 2.93 12.04 6.73 3.35 1.71 288.72%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.79 0.85 0.88 0.98 0.81 -5.84%

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