[CAB] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 199.71%
YoY- 130.22%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 515,098 535,984 494,417 495,664 516,598 590,008 556,193 -4.99%
PBT 3,630 11,372 1,627 820 -3,308 4,292 3,379 4.89%
Tax -1,502 -3,072 -1,604 -1,724 -928 -1,692 -2,606 -30.76%
NP 2,128 8,300 23 -904 -4,236 2,600 773 96.54%
-
NP to SH 2,388 8,312 1,906 1,376 -1,380 4,664 853 98.76%
-
Tax Rate 41.38% 27.01% 98.59% 210.24% - 39.42% 77.12% -
Total Cost 512,970 527,684 494,394 496,568 520,834 587,408 555,420 -5.16%
-
Net Worth 81,349 82,856 80,141 79,384 78,288 78,606 77,426 3.35%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,349 82,856 80,141 79,384 78,288 78,606 77,426 3.35%
NOSH 131,208 131,518 131,379 132,307 132,692 131,011 131,230 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.41% 1.55% 0.00% -0.18% -0.82% 0.44% 0.14% -
ROE 2.94% 10.03% 2.38% 1.73% -1.76% 5.93% 1.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 392.58 407.53 376.33 374.63 389.32 450.35 423.83 -4.98%
EPS 1.82 6.32 1.45 1.04 -1.04 3.56 0.65 98.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.61 0.60 0.59 0.60 0.59 3.36%
Adjusted Per Share Value based on latest NOSH - 131,450
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 73.39 76.36 70.44 70.62 73.60 84.06 79.24 -4.98%
EPS 0.34 1.18 0.27 0.20 -0.20 0.66 0.12 100.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.118 0.1142 0.1131 0.1115 0.112 0.1103 3.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.31 0.34 0.31 0.33 0.30 0.31 0.43 -
P/RPS 0.08 0.08 0.08 0.09 0.08 0.07 0.10 -13.83%
P/EPS 17.03 5.38 21.37 31.73 -28.85 8.71 66.15 -59.56%
EY 5.87 18.59 4.68 3.15 -3.47 11.48 1.51 147.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.51 0.55 0.51 0.52 0.73 -22.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 -
Price 0.30 0.29 0.34 0.31 0.33 0.31 0.38 -
P/RPS 0.08 0.07 0.09 0.08 0.08 0.07 0.09 -7.55%
P/EPS 16.48 4.59 23.44 29.81 -31.73 8.71 58.46 -57.04%
EY 6.07 21.79 4.27 3.35 -3.15 11.48 1.71 132.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.56 0.52 0.56 0.52 0.64 -17.46%

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