[CAB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 301.94%
YoY- 246.27%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 556,193 378,670 250,200 126,987 442,934 313,664 206,900 92.98%
PBT 3,379 -2,103 1,996 3,296 1,626 -3,339 -2,044 -
Tax -2,606 -1,728 -1,168 -642 -1,410 56 -117 687.17%
NP 773 -3,831 828 2,654 216 -3,283 -2,161 -
-
NP to SH 853 -3,415 923 2,488 619 -2,657 -1,859 -
-
Tax Rate 77.12% - 58.52% 19.48% 86.72% - - -
Total Cost 555,420 382,501 249,372 124,333 442,718 316,947 209,061 91.48%
-
Net Worth 77,426 73,837 77,795 80,300 76,699 67,082 67,240 9.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 77,426 73,837 77,795 80,300 76,699 67,082 67,240 9.83%
NOSH 131,230 131,853 131,857 131,640 130,000 131,534 131,843 -0.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.14% -1.01% 0.33% 2.09% 0.05% -1.05% -1.04% -
ROE 1.10% -4.63% 1.19% 3.10% 0.81% -3.96% -2.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 423.83 287.19 189.75 96.47 340.72 238.46 156.93 93.58%
EPS 0.65 -2.59 0.70 1.89 0.47 -2.02 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.59 0.61 0.59 0.51 0.51 10.17%
Adjusted Per Share Value based on latest NOSH - 131,640
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.24 53.95 35.65 18.09 63.11 44.69 29.48 92.97%
EPS 0.12 -0.49 0.13 0.35 0.09 -0.38 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1052 0.1108 0.1144 0.1093 0.0956 0.0958 9.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.43 0.31 0.34 0.38 0.43 0.45 0.48 -
P/RPS 0.10 0.11 0.18 0.39 0.13 0.19 0.31 -52.86%
P/EPS 66.15 -11.97 48.57 20.11 90.31 -22.28 -34.04 -
EY 1.51 -8.35 2.06 4.97 1.11 -4.49 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.58 0.62 0.73 0.88 0.94 -15.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 -
Price 0.38 0.34 0.35 0.35 0.40 0.41 0.47 -
P/RPS 0.09 0.12 0.18 0.36 0.12 0.17 0.30 -55.08%
P/EPS 58.46 -13.13 50.00 18.52 84.01 -20.30 -33.33 -
EY 1.71 -7.62 2.00 5.40 1.19 -4.93 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.59 0.57 0.68 0.80 0.92 -21.43%

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