[CANONE] QoQ 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- 78.46%
YoY- -36.0%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 160,555 172,115 131,015 132,171 115,244 108,856 92,780 44.09%
PBT 9,794 10,073 5,079 12,539 6,747 4,211 2,895 125.19%
Tax -1,610 -1,217 -780 -3,088 -1,551 -566 -396 154.51%
NP 8,184 8,856 4,299 9,451 5,196 3,645 2,499 120.37%
-
NP to SH 7,787 8,286 3,951 8,668 4,857 3,461 2,457 115.61%
-
Tax Rate 16.44% 12.08% 15.36% 24.63% 22.99% 13.44% 13.68% -
Total Cost 152,371 163,259 126,716 122,720 110,048 105,211 90,281 41.70%
-
Net Worth 205,418 202,059 193,641 190,047 181,155 181,063 177,819 10.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,569 - - - -
Div Payout % - - - 52.72% - - - -
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 205,418 202,059 193,641 190,047 181,155 181,063 177,819 10.08%
NOSH 152,387 152,279 152,162 152,330 152,257 152,422 152,608 -0.09%
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 5.10% 5.15% 3.28% 7.15% 4.51% 3.35% 2.69% -
ROE 3.79% 4.10% 2.04% 4.56% 2.68% 1.91% 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 105.36 113.03 86.10 86.77 75.69 71.42 60.80 44.22%
EPS 5.11 5.44 2.59 5.69 3.19 2.27 1.61 115.81%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.348 1.3269 1.2726 1.2476 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 83.56 89.57 68.18 68.78 59.98 56.65 48.28 44.10%
EPS 4.05 4.31 2.06 4.51 2.53 1.80 1.28 115.37%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.069 1.0516 1.0077 0.989 0.9428 0.9423 0.9254 10.08%
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 0.94 0.89 1.25 1.28 1.51 1.39 1.56 -28.63%
P/EPS 19.37 18.56 41.59 19.51 35.74 43.60 59.01 -52.38%
EY 5.16 5.39 2.40 5.13 2.80 2.29 1.69 110.31%
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 0.95 0.87 1.16 1.22 1.39 1.62 1.55 -27.82%
P/EPS 19.57 18.10 38.51 18.63 32.92 51.09 58.39 -51.71%
EY 5.11 5.52 2.60 5.37 3.04 1.96 1.71 107.32%
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