[CAB] QoQ Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 4.72%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 500,400 507,948 442,934 418,218 413,800 421,040 339,868 29.39%
PBT 3,992 13,184 1,626 -4,452 -4,088 -5,128 -11,498 -
Tax -2,336 -2,568 -1,410 74 -234 -2,144 824 -
NP 1,656 10,616 216 -4,377 -4,322 -7,272 -10,674 -
-
NP to SH 1,846 9,952 619 -3,542 -3,718 -6,804 -10,674 -
-
Tax Rate 58.52% 19.48% 86.72% - - - - -
Total Cost 498,744 497,332 442,718 422,595 418,122 428,312 350,542 26.47%
-
Net Worth 77,795 80,300 76,699 67,082 67,240 67,248 68,406 8.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - 4,517 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 77,795 80,300 76,699 67,082 67,240 67,248 68,406 8.94%
NOSH 131,857 131,640 130,000 131,534 131,843 131,860 129,068 1.43%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.33% 2.09% 0.05% -1.05% -1.04% -1.73% -3.14% -
ROE 2.37% 12.39% 0.81% -5.28% -5.53% -10.12% -15.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 379.50 385.86 340.72 317.95 313.86 319.31 263.32 27.56%
EPS 1.40 7.56 0.47 -2.69 -2.82 -5.16 -8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.59 0.61 0.59 0.51 0.51 0.51 0.53 7.40%
Adjusted Per Share Value based on latest NOSH - 130,819
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 71.29 72.37 63.11 59.58 58.95 59.99 48.42 29.38%
EPS 0.26 1.42 0.09 -0.50 -0.53 -0.97 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.1108 0.1144 0.1093 0.0956 0.0958 0.0958 0.0975 8.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.34 0.38 0.43 0.45 0.48 0.57 0.58 -
P/RPS 0.09 0.10 0.13 0.14 0.15 0.18 0.22 -44.86%
P/EPS 24.29 5.03 90.31 -16.71 -17.02 -11.05 -7.01 -
EY 4.12 19.89 1.11 -5.99 -5.88 -9.05 -14.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.03 -
P/NAPS 0.58 0.62 0.73 0.88 0.94 1.12 1.09 -34.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 29/11/06 -
Price 0.35 0.35 0.40 0.41 0.47 0.51 0.56 -
P/RPS 0.09 0.09 0.12 0.13 0.15 0.16 0.21 -43.12%
P/EPS 25.00 4.63 84.01 -15.22 -16.67 -9.88 -6.77 -
EY 4.00 21.60 1.19 -6.57 -6.00 -10.12 -14.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.59 0.57 0.68 0.80 0.92 1.00 1.06 -32.31%

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