[CANONE] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 140.86%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 415,642 383,108 303,130 201,636 218,494 165,224 109,801 24.81%
PBT 47,154 133,868 15,152 7,106 11,100 6,045 5,902 41.34%
Tax -8,407 -5,443 -1,997 -962 -2,717 -852 -850 46.45%
NP 38,747 128,425 13,155 6,144 8,383 5,193 5,052 40.38%
-
NP to SH 35,219 126,259 12,237 5,918 8,283 5,044 4,967 38.56%
-
Tax Rate 17.83% 4.07% 13.18% 13.54% 24.48% 14.09% 14.40% -
Total Cost 376,895 254,683 289,975 195,492 210,111 160,031 104,749 23.76%
-
Net Worth 433,014 352,043 202,261 181,154 151,971 13,612,704 126,050 22.81%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 433,014 352,043 202,261 181,154 151,971 13,612,704 126,050 22.81%
NOSH 152,400 152,400 152,431 152,499 152,261 152,386 150,060 0.25%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.32% 33.52% 4.34% 3.05% 3.84% 3.14% 4.60% -
ROE 8.13% 35.86% 6.05% 3.27% 5.45% 0.04% 3.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 272.73 251.38 198.86 132.22 143.50 108.42 73.17 24.49%
EPS 23.11 82.85 8.03 3.88 5.44 3.31 3.31 38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8413 2.31 1.3269 1.1879 0.9981 89.33 0.84 22.49%
Adjusted Per Share Value based on latest NOSH - 152,422
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 216.31 199.38 157.75 104.94 113.71 85.99 57.14 24.81%
EPS 18.33 65.71 6.37 3.08 4.31 2.62 2.58 38.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2535 1.8321 1.0526 0.9428 0.7909 70.8431 0.656 22.81%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.36 2.51 1.01 0.99 0.93 0.76 1.02 -
P/RPS 1.23 1.00 0.51 0.75 0.65 0.70 1.39 -2.01%
P/EPS 14.54 3.03 12.58 25.51 17.10 22.96 30.82 -11.75%
EY 6.88 33.01 7.95 3.92 5.85 4.36 3.25 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.09 0.76 0.83 0.93 0.01 1.21 -0.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 -
Price 3.39 2.79 0.985 1.16 0.96 0.77 0.87 -
P/RPS 1.24 1.11 0.50 0.88 0.67 0.71 1.19 0.68%
P/EPS 14.67 3.37 12.27 29.89 17.65 23.26 26.28 -9.25%
EY 6.82 29.69 8.15 3.35 5.67 4.30 3.80 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 0.74 0.98 0.96 0.01 1.04 2.26%

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