[CAB] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -81.45%
YoY- 149.65%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 590,008 556,193 504,893 500,400 507,948 442,934 418,218 25.65%
PBT 4,292 3,379 -2,804 3,992 13,184 1,626 -4,452 -
Tax -1,692 -2,606 -2,304 -2,336 -2,568 -1,410 74 -
NP 2,600 773 -5,108 1,656 10,616 216 -4,377 -
-
NP to SH 4,664 853 -4,553 1,846 9,952 619 -3,542 -
-
Tax Rate 39.42% 77.12% - 58.52% 19.48% 86.72% - -
Total Cost 587,408 555,420 510,001 498,744 497,332 442,718 422,595 24.42%
-
Net Worth 78,606 77,426 73,837 77,795 80,300 76,699 67,082 11.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 78,606 77,426 73,837 77,795 80,300 76,699 67,082 11.09%
NOSH 131,011 131,230 131,853 131,857 131,640 130,000 131,534 -0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.44% 0.14% -1.01% 0.33% 2.09% 0.05% -1.05% -
ROE 5.93% 1.10% -6.17% 2.37% 12.39% 0.81% -5.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 450.35 423.83 382.92 379.50 385.86 340.72 317.95 25.98%
EPS 3.56 0.65 -3.45 1.40 7.56 0.47 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.56 0.59 0.61 0.59 0.51 11.38%
Adjusted Per Share Value based on latest NOSH - 131,512
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 84.06 79.24 71.93 71.29 72.37 63.11 59.58 25.66%
EPS 0.66 0.12 -0.65 0.26 1.42 0.09 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.1103 0.1052 0.1108 0.1144 0.1093 0.0956 11.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.43 0.31 0.34 0.38 0.43 0.45 -
P/RPS 0.07 0.10 0.08 0.09 0.10 0.13 0.14 -36.87%
P/EPS 8.71 66.15 -8.98 24.29 5.03 90.31 -16.71 -
EY 11.48 1.51 -11.14 4.12 19.89 1.11 -5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 0.55 0.58 0.62 0.73 0.88 -29.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 27/05/08 26/02/08 30/11/07 29/08/07 -
Price 0.31 0.38 0.34 0.35 0.35 0.40 0.41 -
P/RPS 0.07 0.09 0.09 0.09 0.09 0.12 0.13 -33.68%
P/EPS 8.71 58.46 -9.85 25.00 4.63 84.01 -15.22 -
EY 11.48 1.71 -10.16 4.00 21.60 1.19 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.61 0.59 0.57 0.68 0.80 -24.86%

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