[CAB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 104.22%
YoY- 76.79%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,478 350,942 269,175 194,274 110,342 212,794 138,900 -27.58%
PBT 5,167 14,698 11,855 7,775 3,852 11,970 6,196 -11.37%
Tax -699 -4,589 -2,676 -1,826 -939 -2,537 -1,401 -37.01%
NP 4,468 10,109 9,179 5,949 2,913 9,433 4,795 -4.58%
-
NP to SH 4,067 10,109 8,842 5,949 2,913 9,433 4,795 -10.36%
-
Tax Rate 13.53% 31.22% 22.57% 23.49% 24.38% 21.19% 22.61% -
Total Cost 81,010 340,833 259,996 188,325 107,429 203,361 134,105 -28.47%
-
Net Worth 83,340 52,839 0 67,100 63,924 57,908 57,599 27.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,064 2,058 - - - - -
Div Payout % - 20.42% 23.28% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,340 52,839 0 67,100 63,924 57,908 57,599 27.84%
NOSH 83,340 82,561 82,327 81,829 80,916 76,195 74,804 7.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.23% 2.88% 3.41% 3.06% 2.64% 4.43% 3.45% -
ROE 4.88% 19.13% 0.00% 8.87% 4.56% 16.29% 8.32% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 102.57 425.07 326.96 237.41 136.36 279.27 185.68 -32.60%
EPS 3.26 8.16 7.05 7.27 3.60 12.38 6.41 -36.20%
DPS 0.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.64 0.00 0.82 0.79 0.76 0.77 18.97%
Adjusted Per Share Value based on latest NOSH - 82,950
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.18 50.00 38.35 27.68 15.72 30.32 19.79 -27.58%
EPS 0.58 1.44 1.26 0.85 0.42 1.34 0.68 -10.03%
DPS 0.00 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.0753 0.00 0.0956 0.0911 0.0825 0.0821 27.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.75 0.85 1.04 1.15 0.87 0.82 -
P/RPS 0.77 0.18 0.26 0.44 0.84 0.31 0.44 45.07%
P/EPS 16.19 6.13 7.91 14.31 31.94 7.03 12.79 16.96%
EY 6.18 16.33 12.64 6.99 3.13 14.23 7.82 -14.48%
DY 0.00 3.33 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 0.00 1.27 1.46 1.14 1.06 -17.75%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 -
Price 1.02 0.70 0.78 0.79 1.16 1.18 0.85 -
P/RPS 0.99 0.16 0.24 0.33 0.85 0.42 0.46 66.46%
P/EPS 20.90 5.72 7.26 10.87 32.22 9.53 13.26 35.32%
EY 4.78 17.49 13.77 9.20 3.10 10.49 7.54 -26.14%
DY 0.00 3.57 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 0.00 0.96 1.47 1.55 1.10 -4.89%

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