[CAB] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -5.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 388,548 441,368 212,794 185,200 185,768 212,248 32,579 421.21%
PBT 15,550 15,408 11,970 8,261 8,462 14,528 3,077 194.19%
Tax -3,652 -3,756 -2,537 -1,868 -1,732 -3,288 -544 255.45%
NP 11,898 11,652 9,433 6,393 6,730 11,240 2,533 180.21%
-
NP to SH 11,898 11,652 9,433 6,393 6,730 11,240 2,533 180.21%
-
Tax Rate 23.49% 24.38% 21.19% 22.61% 20.47% 22.63% 17.68% -
Total Cost 376,650 429,716 203,361 178,806 179,038 201,008 30,046 438.80%
-
Net Worth 67,100 63,924 57,908 57,599 54,274 47,912 6,315 382.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 67,100 63,924 57,908 57,599 54,274 47,912 6,315 382.62%
NOSH 81,829 80,916 76,195 74,804 72,365 64,746 9,152 330.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.06% 2.64% 4.43% 3.45% 3.62% 5.30% 7.77% -
ROE 17.73% 18.23% 16.29% 11.10% 12.40% 23.46% 40.11% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 474.83 545.46 279.27 247.58 256.71 327.81 355.96 21.15%
EPS 14.54 14.40 12.38 8.55 9.30 17.36 27.16 -34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.76 0.77 0.75 0.74 0.69 12.18%
Adjusted Per Share Value based on latest NOSH - 79,888
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 55.36 62.88 30.32 26.39 26.47 30.24 4.64 421.35%
EPS 1.70 1.66 1.34 0.91 0.96 1.60 0.36 181.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0911 0.0825 0.0821 0.0773 0.0683 0.009 382.52%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.04 1.15 0.87 0.82 1.04 1.35 0.00 -
P/RPS 0.22 0.21 0.31 0.33 0.41 0.41 0.00 -
P/EPS 7.15 7.99 7.03 9.59 11.18 7.78 0.00 -
EY 13.98 12.52 14.23 10.42 8.94 12.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.46 1.14 1.06 1.39 1.82 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 27/08/04 28/05/04 11/02/04 17/12/03 -
Price 0.79 1.16 1.18 0.85 0.91 1.07 0.00 -
P/RPS 0.17 0.21 0.42 0.34 0.35 0.33 0.00 -
P/EPS 5.43 8.06 9.53 9.95 9.78 6.16 0.00 -
EY 18.41 12.41 10.49 10.05 10.22 16.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.47 1.55 1.10 1.21 1.45 0.00 -

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
Post a Comment