[CANONE] YoY 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- 40.86%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 221,168 201,447 172,115 108,856 96,165 89,733 61,511 23.74%
PBT 23,162 39,305 10,073 4,211 6,906 4,117 3,992 34.01%
Tax -4,086 -3,000 -1,217 -566 -1,937 -535 -581 38.37%
NP 19,076 36,305 8,856 3,645 4,969 3,582 3,411 33.19%
-
NP to SH 17,361 34,925 8,286 3,461 4,909 3,490 3,368 31.39%
-
Tax Rate 17.64% 7.63% 12.08% 13.44% 28.05% 12.99% 14.55% -
Total Cost 202,092 165,142 163,259 105,211 91,196 86,151 58,100 23.06%
-
Net Worth 433,014 352,043 202,059 181,063 152,163 13,614,048 128,014 22.49%
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 433,014 352,043 202,059 181,063 152,163 13,614,048 128,014 22.49%
NOSH 152,400 152,400 152,279 152,422 152,453 152,401 152,398 0.00%
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 8.63% 18.02% 5.15% 3.35% 5.17% 3.99% 5.55% -
ROE 4.01% 9.92% 4.10% 1.91% 3.23% 0.03% 2.63% -
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 145.12 132.18 113.03 71.42 63.08 58.88 40.36 23.74%
EPS 11.39 22.92 5.44 2.27 3.22 2.29 2.21 31.39%
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 115.10 104.84 89.57 56.65 50.05 46.70 32.01 23.75%
EPS 9.03 18.18 4.31 1.80 2.55 1.82 1.75 31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2535 1.8321 1.0516 0.9423 0.7919 70.85 0.6662 22.49%
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 2.32 1.90 0.89 1.39 1.47 1.29 2.53 -1.43%
P/EPS 29.50 10.95 18.56 43.60 28.88 33.19 46.15 -7.18%
EY 3.39 9.13 5.39 2.29 3.46 3.01 2.17 7.71%
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 2.34 2.11 0.87 1.62 1.52 1.31 2.16 1.34%
P/EPS 29.76 12.17 18.10 51.09 29.81 33.62 39.37 -4.55%
EY 3.36 8.21 5.52 1.96 3.35 2.97 2.54 4.76%
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