[CAB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 281.84%
YoY- 120.5%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 322,839 158,936 609,000 438,475 287,889 138,010 534,553 -28.57%
PBT 7,400 1,869 15,622 1,876 -1,680 -1,064 119 1473.55%
Tax -2,869 -713 -2,090 270 1,134 131 1,281 -
NP 4,531 1,156 13,532 2,146 -546 -933 1,400 118.95%
-
NP to SH 4,458 1,174 11,936 1,402 -771 -916 -3,010 -
-
Tax Rate 38.77% 38.15% 13.38% -14.39% - - -1,076.47% -
Total Cost 318,308 157,780 595,468 436,329 288,435 138,943 533,153 -29.11%
-
Net Worth 145,969 142,462 140,810 130,941 128,064 128,240 128,996 8.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 145,969 142,462 140,810 130,941 128,064 128,240 128,996 8.59%
NOSH 131,504 131,910 131,598 132,264 130,677 130,857 131,628 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.40% 0.73% 2.22% 0.49% -0.19% -0.68% 0.26% -
ROE 3.05% 0.82% 8.48% 1.07% -0.60% -0.71% -2.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 245.50 120.49 462.77 331.51 220.30 105.47 406.11 -28.52%
EPS 3.39 0.89 9.07 1.06 -0.59 -0.70 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.07 0.99 0.98 0.98 0.98 8.66%
Adjusted Per Share Value based on latest NOSH - 131,696
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.00 22.64 86.77 62.47 41.02 19.66 76.16 -28.56%
EPS 0.64 0.17 1.70 0.20 -0.11 -0.13 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.203 0.2006 0.1866 0.1825 0.1827 0.1838 8.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.48 0.53 0.58 0.555 0.445 0.37 0.35 -
P/RPS 0.20 0.44 0.13 0.17 0.20 0.35 0.09 70.37%
P/EPS 14.16 59.55 6.39 52.36 -75.42 -52.86 -15.31 -
EY 7.06 1.68 15.64 1.91 -1.33 -1.89 -6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.54 0.56 0.45 0.38 0.36 12.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 -
Price 0.575 0.50 0.575 0.57 0.565 0.445 0.37 -
P/RPS 0.23 0.41 0.12 0.17 0.26 0.42 0.09 87.02%
P/EPS 16.96 56.18 6.34 53.77 -95.76 -63.57 -16.18 -
EY 5.90 1.78 15.77 1.86 -1.04 -1.57 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.54 0.58 0.58 0.45 0.38 23.28%

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