[CAB] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -78.91%
YoY- -81.71%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 490,966 480,186 475,706 490,476 508,148 507,470 515,098 -3.14%
PBT 19,554 16,632 10,524 3,500 11,135 7,262 3,630 206.97%
Tax -4,995 -4,840 -3,446 -1,688 -3,440 -2,410 -1,502 122.63%
NP 14,559 11,792 7,078 1,812 7,695 4,852 2,128 259.96%
-
NP to SH 12,631 9,673 5,636 1,520 7,208 4,441 2,388 203.26%
-
Tax Rate 25.54% 29.10% 32.74% 48.23% 30.89% 33.19% 41.38% -
Total Cost 476,407 468,394 468,628 488,664 500,453 502,618 512,970 -4.80%
-
Net Worth 97,359 93,485 88,227 85,172 88,084 84,262 81,349 12.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,359 93,485 88,227 85,172 88,084 84,262 81,349 12.71%
NOSH 131,567 131,669 131,682 131,034 131,470 131,660 131,208 0.18%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.97% 2.46% 1.49% 0.37% 1.51% 0.96% 0.41% -
ROE 12.97% 10.35% 6.39% 1.78% 8.18% 5.27% 2.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 373.17 364.69 361.25 374.31 386.51 385.44 392.58 -3.32%
EPS 9.60 7.35 4.28 1.16 5.47 3.37 1.82 202.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.67 0.65 0.67 0.64 0.62 12.50%
Adjusted Per Share Value based on latest NOSH - 131,034
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.95 68.41 67.77 69.88 72.40 72.30 73.39 -3.14%
EPS 1.80 1.38 0.80 0.22 1.03 0.63 0.34 203.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1387 0.1332 0.1257 0.1213 0.1255 0.1201 0.1159 12.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 0.29 0.30 0.31 0.32 0.32 0.31 -
P/RPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.16%
P/EPS 3.44 3.95 7.01 26.72 5.84 9.49 17.03 -65.53%
EY 29.09 25.33 14.27 3.74 17.13 10.54 5.87 190.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.45 0.48 0.48 0.50 0.50 -6.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.34 0.34 0.29 0.30 0.32 0.34 0.30 -
P/RPS 0.09 0.09 0.08 0.08 0.08 0.09 0.08 8.16%
P/EPS 3.54 4.63 6.78 25.86 5.84 10.08 16.48 -64.09%
EY 28.24 21.61 14.76 3.87 17.13 9.92 6.07 178.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.43 0.46 0.48 0.53 0.48 -2.79%

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