[CAB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 157.45%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 267,449 136,666 490,966 360,140 237,853 122,619 508,148 -34.78%
PBT -5,944 2,617 19,554 12,474 5,262 875 11,135 -
Tax 798 -970 -4,995 -3,630 -1,723 -422 -3,440 -
NP -5,146 1,647 14,559 8,844 3,539 453 7,695 -
-
NP to SH -4,865 1,678 12,631 7,255 2,818 380 7,208 -
-
Tax Rate - 37.07% 25.54% 29.10% 32.74% 48.23% 30.89% -
Total Cost 272,595 135,019 476,407 351,296 234,314 122,166 500,453 -33.27%
-
Net Worth 92,040 98,320 97,359 93,485 88,227 85,172 88,084 2.96%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 92,040 98,320 97,359 93,485 88,227 85,172 88,084 2.96%
NOSH 131,486 131,093 131,567 131,669 131,682 131,034 131,470 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -1.92% 1.21% 2.97% 2.46% 1.49% 0.37% 1.51% -
ROE -5.29% 1.71% 12.97% 7.76% 3.19% 0.45% 8.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 203.40 104.25 373.17 273.52 180.63 93.58 386.51 -34.79%
EPS -3.70 1.28 9.60 5.51 2.14 0.29 5.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.74 0.71 0.67 0.65 0.67 2.96%
Adjusted Per Share Value based on latest NOSH - 131,661
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 38.10 19.47 69.95 51.31 33.89 17.47 72.40 -34.79%
EPS -0.69 0.24 1.80 1.03 0.40 0.05 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1401 0.1387 0.1332 0.1257 0.1213 0.1255 2.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.40 0.34 0.33 0.29 0.30 0.31 0.32 -
P/RPS 0.20 0.33 0.09 0.11 0.17 0.33 0.08 84.09%
P/EPS -10.81 26.56 3.44 5.26 14.02 106.90 5.84 -
EY -9.25 3.76 29.09 19.00 7.13 0.94 17.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.45 0.41 0.45 0.48 0.48 12.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.32 0.38 0.34 0.34 0.29 0.30 0.32 -
P/RPS 0.16 0.36 0.09 0.12 0.16 0.32 0.08 58.67%
P/EPS -8.65 29.69 3.54 6.17 13.55 103.45 5.84 -
EY -11.56 3.37 28.24 16.21 7.38 0.97 17.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.46 0.48 0.43 0.46 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