[CAB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 116.39%
YoY- 278.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 360,140 237,853 122,619 508,148 380,603 257,549 133,996 93.65%
PBT 12,474 5,262 875 11,135 5,447 1,815 2,843 168.73%
Tax -3,630 -1,723 -422 -3,440 -1,808 -751 -768 182.44%
NP 8,844 3,539 453 7,695 3,639 1,064 2,075 163.57%
-
NP to SH 7,255 2,818 380 7,208 3,331 1,194 2,078 130.66%
-
Tax Rate 29.10% 32.74% 48.23% 30.89% 33.19% 41.38% 27.01% -
Total Cost 351,296 234,314 122,166 500,453 376,964 256,485 131,921 92.46%
-
Net Worth 93,485 88,227 85,172 88,084 84,262 81,349 82,856 8.40%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 93,485 88,227 85,172 88,084 84,262 81,349 82,856 8.40%
NOSH 131,669 131,682 131,034 131,470 131,660 131,208 131,518 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.46% 1.49% 0.37% 1.51% 0.96% 0.41% 1.55% -
ROE 7.76% 3.19% 0.45% 8.18% 3.95% 1.47% 2.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 273.52 180.63 93.58 386.51 289.08 196.29 101.88 93.51%
EPS 5.51 2.14 0.29 5.47 2.53 0.91 1.58 130.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.65 0.67 0.64 0.62 0.63 8.31%
Adjusted Per Share Value based on latest NOSH - 131,750
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.31 33.89 17.47 72.40 54.23 36.69 19.09 93.66%
EPS 1.03 0.40 0.05 1.03 0.47 0.17 0.30 128.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1257 0.1213 0.1255 0.1201 0.1159 0.118 8.43%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.29 0.30 0.31 0.32 0.32 0.31 0.34 -
P/RPS 0.11 0.17 0.33 0.08 0.11 0.16 0.33 -52.02%
P/EPS 5.26 14.02 106.90 5.84 12.65 34.07 21.52 -61.00%
EY 19.00 7.13 0.94 17.13 7.91 2.94 4.65 156.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.48 0.48 0.50 0.50 0.54 -16.81%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.34 0.29 0.30 0.32 0.34 0.30 0.29 -
P/RPS 0.12 0.16 0.32 0.08 0.12 0.15 0.28 -43.24%
P/EPS 6.17 13.55 103.45 5.84 13.44 32.97 18.35 -51.74%
EY 16.21 7.38 0.97 17.13 7.44 3.03 5.45 107.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.46 0.48 0.53 0.48 0.46 2.88%

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