[CAB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -42.54%
YoY- 273.04%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 122,619 508,148 380,603 257,549 133,996 494,417 371,748 -52.16%
PBT 875 11,135 5,447 1,815 2,843 1,627 615 26.41%
Tax -422 -3,440 -1,808 -751 -768 -1,604 -1,293 -52.49%
NP 453 7,695 3,639 1,064 2,075 23 -678 -
-
NP to SH 380 7,208 3,331 1,194 2,078 1,906 1,032 -48.53%
-
Tax Rate 48.23% 30.89% 33.19% 41.38% 27.01% 98.59% 210.24% -
Total Cost 122,166 500,453 376,964 256,485 131,921 494,394 372,426 -52.33%
-
Net Worth 85,172 88,084 84,262 81,349 82,856 80,141 79,384 4.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 85,172 88,084 84,262 81,349 82,856 80,141 79,384 4.79%
NOSH 131,034 131,470 131,660 131,208 131,518 131,379 132,307 -0.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.37% 1.51% 0.96% 0.41% 1.55% 0.00% -0.18% -
ROE 0.45% 8.18% 3.95% 1.47% 2.51% 2.38% 1.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 93.58 386.51 289.08 196.29 101.88 376.33 280.97 -51.85%
EPS 0.29 5.47 2.53 0.91 1.58 1.45 0.78 -48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.64 0.62 0.63 0.61 0.60 5.46%
Adjusted Per Share Value based on latest NOSH - 131,940
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.47 72.40 54.23 36.69 19.09 70.44 52.96 -52.16%
EPS 0.05 1.03 0.47 0.17 0.30 0.27 0.15 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1255 0.1201 0.1159 0.118 0.1142 0.1131 4.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.31 0.32 0.32 0.31 0.34 0.31 0.33 -
P/RPS 0.33 0.08 0.11 0.16 0.33 0.08 0.12 95.92%
P/EPS 106.90 5.84 12.65 34.07 21.52 21.37 42.31 85.19%
EY 0.94 17.13 7.91 2.94 4.65 4.68 2.36 -45.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.50 0.50 0.54 0.51 0.55 -8.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.30 0.32 0.34 0.30 0.29 0.34 0.31 -
P/RPS 0.32 0.08 0.12 0.15 0.28 0.09 0.11 103.38%
P/EPS 103.45 5.84 13.44 32.97 18.35 23.44 39.74 88.90%
EY 0.97 17.13 7.44 3.03 5.45 4.27 2.52 -46.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.53 0.48 0.46 0.56 0.52 -7.82%

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