[CANONE] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	122,329	75,491	48,290	46,156	35,937	35.80%
YoY %	62.04%	56.33%	4.62%	28.44%	-	-
Horiz. %	340.40%	210.06%	134.37%	128.44%	100.00%	-
PBT	4,194	1,928	1,909	3,821	3,133	7.55%
YoY %	117.53%	1.00%	-50.04%	21.96%	-	-
Horiz. %	133.87%	61.54%	60.93%	121.96%	100.00%	-
Tax	-780	-317	-269	-738	-564	8.43%
YoY %	-146.06%	-17.84%	63.55%	-30.85%	-	-
Horiz. %	138.30%	56.21%	47.70%	130.85%	100.00%	-
NP	3,414	1,611	1,640	3,083	2,569	7.36%
YoY %	111.92%	-1.77%	-46.81%	20.01%	-	-
Horiz. %	132.89%	62.71%	63.84%	120.01%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,375	1,553	1,598	3,083	2,569	7.05%
YoY %	117.32%	-2.82%	-48.17%	20.01%	-	-
Horiz. %	131.37%	60.45%	62.20%	120.01%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	18.60%	16.44%	14.09%	19.31%	18.00%	-
YoY %	13.14%	16.68%	-27.03%	7.28%	-	-
Horiz. %	103.33%	91.33%	78.28%	107.28%	100.00%	-
Total Cost	118,915	73,880	46,650	43,073	33,368	37.36%
YoY %	60.96%	58.37%	8.30%	29.08%	-	-
Horiz. %	356.37%	221.41%	139.80%	129.08%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	148,133	13,250,744	124,796	115,994	0	-
YoY %	-98.88%	10,517.92%	7.59%	0.00%	-	-
Horiz. %	127.71%	11,423.65%	107.59%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	148,133	13,250,744	124,796	115,994	0	-
YoY %	-98.88%	10,517.92%	7.59%	0.00%	-	-
Horiz. %	127.71%	11,423.65%	107.59%	100.00%	-	-
NOSH	152,714	152,254	152,190	152,623	130,406	4.02%
YoY %	0.30%	0.04%	-0.28%	17.04%	-	-
Horiz. %	117.11%	116.75%	116.70%	117.04%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	2.79%	2.13%	3.40%	6.68%	7.15%	-
YoY %	30.99%	-37.35%	-49.10%	-6.57%	-	-
Horiz. %	39.02%	29.79%	47.55%	93.43%	100.00%	-
ROE	2.28%	0.01%	1.28%	2.66%	0.00%	-
YoY %	22,700.00%	-99.22%	-51.88%	0.00%	-	-
Horiz. %	85.71%	0.38%	48.12%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	80.10	49.58	31.73	30.24	27.56	30.54%
YoY %	61.56%	56.26%	4.93%	9.72%	-	-
Horiz. %	290.64%	179.90%	115.13%	109.72%	100.00%	-
EPS	2.21	1.02	1.05	2.02	1.97	2.91%
YoY %	116.67%	-2.86%	-48.02%	2.54%	-	-
Horiz. %	112.18%	51.78%	53.30%	102.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.97	87.03	0.82	0.76	0.00	-
YoY %	-98.89%	10,513.41%	7.89%	0.00%	-	-
Horiz. %	127.63%	11,451.32%	107.89%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 152,623
RPS	63.66	39.29	25.13	24.02	18.70	35.80%
YoY %	62.03%	56.35%	4.62%	28.45%	-	-
Horiz. %	340.43%	210.11%	134.39%	128.45%	100.00%	-
EPS	1.76	0.81	0.83	1.60	1.34	7.04%
YoY %	117.28%	-2.41%	-48.13%	19.40%	-	-
Horiz. %	131.34%	60.45%	61.94%	119.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.7709	68.9593	0.6495	0.6037	0.00	-
YoY %	-98.88%	10,517.29%	7.59%	0.00%	-	-
Horiz. %	127.70%	11,422.78%	107.59%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	-	-
Price	0.89	0.81	0.89	0.99	0.00	-
P/RPS	1.11	1.63	2.80	3.27	0.00	-
YoY %	-31.90%	-41.79%	-14.37%	0.00%	-	-
Horiz. %	33.94%	49.85%	85.63%	100.00%	-	-
P/EPS	40.27	79.41	84.76	49.01	0.00	-
YoY %	-49.29%	-6.31%	72.94%	0.00%	-	-
Horiz. %	82.17%	162.03%	172.94%	100.00%	-	-
EY	2.48	1.26	1.18	2.04	0.00	-
YoY %	96.83%	6.78%	-42.16%	0.00%	-	-
Horiz. %	121.57%	61.76%	57.84%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.92	0.01	1.09	1.30	0.00	-
YoY %	9,100.00%	-99.08%	-16.15%	0.00%	-	-
Horiz. %	70.77%	0.77%	83.85%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	29/05/08	30/05/07	29/05/06	-	-
Price	0.88	0.80	0.89	0.90	0.00	-
P/RPS	1.10	1.61	2.80	2.98	0.00	-
YoY %	-31.68%	-42.50%	-6.04%	0.00%	-	-
Horiz. %	36.91%	54.03%	93.96%	100.00%	-	-
P/EPS	39.82	78.43	84.76	44.55	0.00	-
YoY %	-49.23%	-7.47%	90.26%	0.00%	-	-
Horiz. %	89.38%	176.05%	190.26%	100.00%	-	-
EY	2.51	1.28	1.18	2.24	0.00	-
YoY %	96.09%	8.47%	-47.32%	0.00%	-	-
Horiz. %	112.05%	57.14%	52.68%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.91	0.01	1.09	1.18	0.00	-
YoY %	9,000.00%	-99.08%	-7.63%	0.00%	-	-
Horiz. %	77.12%	0.85%	92.37%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos