[CAB] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 117.47%
YoY- 105.8%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 504,893 500,400 507,948 442,934 418,218 413,800 421,040 12.88%
PBT -2,804 3,992 13,184 1,626 -4,452 -4,088 -5,128 -33.15%
Tax -2,304 -2,336 -2,568 -1,410 74 -234 -2,144 4.91%
NP -5,108 1,656 10,616 216 -4,377 -4,322 -7,272 -20.99%
-
NP to SH -4,553 1,846 9,952 619 -3,542 -3,718 -6,804 -23.51%
-
Tax Rate - 58.52% 19.48% 86.72% - - - -
Total Cost 510,001 498,744 497,332 442,718 422,595 418,122 428,312 12.35%
-
Net Worth 73,837 77,795 80,300 76,699 67,082 67,240 67,248 6.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,837 77,795 80,300 76,699 67,082 67,240 67,248 6.43%
NOSH 131,853 131,857 131,640 130,000 131,534 131,843 131,860 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.01% 0.33% 2.09% 0.05% -1.05% -1.04% -1.73% -
ROE -6.17% 2.37% 12.39% 0.81% -5.28% -5.53% -10.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 382.92 379.50 385.86 340.72 317.95 313.86 319.31 12.88%
EPS -3.45 1.40 7.56 0.47 -2.69 -2.82 -5.16 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.61 0.59 0.51 0.51 0.51 6.43%
Adjusted Per Share Value based on latest NOSH - 131,490
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 71.93 71.29 72.37 63.11 59.58 58.95 59.99 12.87%
EPS -0.65 0.26 1.42 0.09 -0.50 -0.53 -0.97 -23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.1108 0.1144 0.1093 0.0956 0.0958 0.0958 6.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.31 0.34 0.38 0.43 0.45 0.48 0.57 -
P/RPS 0.08 0.09 0.10 0.13 0.14 0.15 0.18 -41.79%
P/EPS -8.98 24.29 5.03 90.31 -16.71 -17.02 -11.05 -12.92%
EY -11.14 4.12 19.89 1.11 -5.99 -5.88 -9.05 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.62 0.73 0.88 0.94 1.12 -37.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.34 0.35 0.35 0.40 0.41 0.47 0.51 -
P/RPS 0.09 0.09 0.09 0.12 0.13 0.15 0.16 -31.88%
P/EPS -9.85 25.00 4.63 84.01 -15.22 -16.67 -9.88 -0.20%
EY -10.16 4.00 21.60 1.19 -6.57 -6.00 -10.12 0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.57 0.68 0.80 0.92 1.00 -28.09%

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