[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -85.1%
YoY- -41.86%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 898,946 648,991 425,110 192,373 772,881 587,081 415,642 67.00%
PBT 88,088 54,156 36,085 15,299 93,956 74,820 47,154 51.50%
Tax -17,089 -12,263 -9,531 -3,506 -16,686 -13,149 -8,407 60.25%
NP 70,999 41,893 26,554 11,793 77,270 61,671 38,747 49.57%
-
NP to SH 63,776 37,295 23,844 10,382 69,669 55,651 35,219 48.40%
-
Tax Rate 19.40% 22.64% 26.41% 22.92% 17.76% 17.57% 17.83% -
Total Cost 827,947 607,098 398,556 180,580 695,611 525,410 376,895 68.74%
-
Net Worth 520,811 489,981 475,061 470,809 460,613 448,086 433,014 13.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,620 - - - 7,620 - - -
Div Payout % 11.95% - - - 10.94% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 520,811 489,981 475,061 470,809 460,613 448,086 433,014 13.05%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.90% 6.46% 6.25% 6.13% 10.00% 10.50% 9.32% -
ROE 12.25% 7.61% 5.02% 2.21% 15.13% 12.42% 8.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 589.86 425.85 278.94 126.23 507.14 385.22 272.73 67.00%
EPS 41.85 24.47 15.65 6.81 45.71 36.52 23.11 48.40%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.4174 3.2151 3.1172 3.0893 3.0224 2.9402 2.8413 13.05%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 467.83 337.75 221.24 100.11 402.22 305.53 216.31 67.00%
EPS 33.19 19.41 12.41 5.40 36.26 28.96 18.33 48.39%
DPS 3.97 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 2.7104 2.55 2.4723 2.4502 2.3971 2.3319 2.2535 13.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.12 2.44 2.64 3.15 3.27 3.48 3.36 -
P/RPS 0.36 0.57 0.95 2.50 0.64 0.90 1.23 -55.81%
P/EPS 5.07 9.97 16.87 46.24 7.15 9.53 14.54 -50.36%
EY 19.74 10.03 5.93 2.16 13.98 10.49 6.88 101.52%
DY 2.36 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.62 0.76 0.85 1.02 1.08 1.18 1.18 -34.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 30/05/14 25/02/14 27/11/13 23/08/13 -
Price 2.38 2.54 2.52 2.69 3.22 3.80 3.39 -
P/RPS 0.40 0.60 0.90 2.13 0.63 0.99 1.24 -52.86%
P/EPS 5.69 10.38 16.11 39.49 7.04 10.41 14.67 -46.72%
EY 17.58 9.63 6.21 2.53 14.20 9.61 6.82 87.67%
DY 2.10 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.70 0.79 0.81 0.87 1.07 1.29 1.19 -29.72%

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