[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -80.51%
YoY- 117.32%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 405,926 310,729 218,494 122,329 413,705 291,762 165,224 81.77%
PBT 37,240 21,913 11,100 4,194 19,360 12,021 6,045 234.94%
Tax -5,764 -4,159 -2,717 -780 -1,911 -1,739 -852 256.45%
NP 31,476 17,754 8,383 3,414 17,449 10,282 5,193 231.34%
-
NP to SH 31,180 17,637 8,283 3,375 17,315 10,114 5,044 235.70%
-
Tax Rate 15.48% 18.98% 24.48% 18.60% 9.87% 14.47% 14.09% -
Total Cost 374,450 292,975 210,111 118,915 396,256 281,480 160,031 75.97%
-
Net Worth 175,190 156,934 151,971 148,133 143,863 136,554 13,612,704 -94.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,570 - - - - - - -
Div Payout % 14.66% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 175,190 156,934 151,971 148,133 143,863 136,554 13,612,704 -94.46%
NOSH 152,366 152,437 152,261 152,714 152,429 152,319 152,386 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.75% 5.71% 3.84% 2.79% 4.22% 3.52% 3.14% -
ROE 17.80% 11.24% 5.45% 2.28% 12.04% 7.41% 0.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 266.41 203.84 143.50 80.10 271.41 191.55 108.42 81.79%
EPS 20.46 11.57 5.44 2.21 11.36 6.64 3.31 235.69%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1498 1.0295 0.9981 0.97 0.9438 0.8965 89.33 -94.46%
Adjusted Per Share Value based on latest NOSH - 152,714
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 211.25 161.71 113.71 63.66 215.30 151.84 85.99 81.76%
EPS 16.23 9.18 4.31 1.76 9.01 5.26 2.62 236.17%
DPS 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9117 0.8167 0.7909 0.7709 0.7487 0.7107 70.8431 -94.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.95 0.94 0.93 0.89 0.81 0.80 0.76 -
P/RPS 0.36 0.46 0.65 1.11 0.30 0.42 0.70 -35.73%
P/EPS 4.64 8.12 17.10 40.27 7.13 12.05 22.96 -65.46%
EY 21.54 12.31 5.85 2.48 14.02 8.30 4.36 189.22%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.93 0.92 0.86 0.89 0.01 1787.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 -
Price 0.94 0.95 0.96 0.88 0.82 0.85 0.77 -
P/RPS 0.35 0.47 0.67 1.10 0.30 0.44 0.71 -37.51%
P/EPS 4.59 8.21 17.65 39.82 7.22 12.80 23.26 -66.00%
EY 21.77 12.18 5.67 2.51 13.85 7.81 4.30 193.97%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.96 0.91 0.87 0.95 0.01 1772.36%

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