[CANONE] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 181.78%
YoY- 2211.67%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 191,292 192,373 194,474 181,661 131,015 92,780 122,329 7.73%
PBT 18,838 15,299 23,992 94,563 5,079 2,895 4,194 28.43%
Tax -1,965 -3,506 -4,321 -2,443 -780 -396 -780 16.63%
NP 16,873 11,793 19,671 92,120 4,299 2,499 3,414 30.49%
-
NP to SH 15,053 10,382 17,858 91,334 3,951 2,457 3,375 28.28%
-
Tax Rate 10.43% 22.92% 18.01% 2.58% 15.36% 13.68% 18.60% -
Total Cost 174,419 180,580 174,803 89,541 126,716 90,281 118,915 6.58%
-
Net Worth 540,136 470,809 414,528 314,309 171,530 177,819 148,133 24.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 540,136 470,809 414,528 314,309 171,530 177,819 148,133 24.05%
NOSH 152,400 152,400 152,400 152,400 134,787 152,608 152,714 -0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.82% 6.13% 10.11% 50.71% 3.28% 2.69% 2.79% -
ROE 2.79% 2.21% 4.31% 29.06% 2.30% 1.38% 2.28% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 125.52 126.23 127.61 119.20 97.20 60.80 80.10 7.77%
EPS 9.88 6.81 11.72 59.93 2.59 1.61 2.21 28.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5442 3.0893 2.72 2.0624 1.2726 1.1652 0.97 24.09%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 99.55 100.11 101.21 94.54 68.18 48.28 63.66 7.73%
EPS 7.83 5.40 9.29 47.53 2.06 1.28 1.76 28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.811 2.4502 2.1573 1.6357 0.8927 0.9254 0.7709 24.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.87 3.15 2.31 1.80 1.08 0.95 0.89 -
P/RPS 2.29 2.50 1.81 1.51 1.11 1.56 1.11 12.82%
P/EPS 29.06 46.24 19.71 3.00 36.84 59.01 40.27 -5.28%
EY 3.44 2.16 5.07 33.29 2.71 1.69 2.48 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.02 0.85 0.87 0.85 0.82 0.92 -2.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 29/05/13 29/05/12 26/05/11 27/05/10 26/05/09 -
Price 2.55 2.69 3.45 2.15 1.00 0.94 0.88 -
P/RPS 2.03 2.13 2.70 1.80 1.03 1.55 1.10 10.74%
P/EPS 25.82 39.49 29.44 3.59 34.11 58.39 39.82 -6.96%
EY 3.87 2.53 3.40 27.87 2.93 1.71 2.51 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 1.27 1.04 0.79 0.81 0.91 -3.82%

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