[CAB] QoQ Quarter Result on 30-Jun-2004 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 160.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 83,932 110,342 73,894 46,016 39,822 53,062 32,579 87.82%
PBT 3,923 3,852 5,774 1,965 599 3,632 3,079 17.51%
Tax -887 -939 -1,136 -535 -49 -822 -544 38.49%
NP 3,036 2,913 4,638 1,430 550 2,810 2,535 12.76%
-
NP to SH 3,036 2,913 4,638 1,430 550 2,810 2,535 12.76%
-
Tax Rate 22.61% 24.38% 19.67% 27.23% 8.18% 22.63% 17.67% -
Total Cost 80,896 107,429 69,256 44,586 39,272 50,252 30,044 93.42%
-
Net Worth 68,019 63,924 60,773 61,513 59,782 47,912 6,315 387.01%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 68,019 63,924 60,773 61,513 59,782 47,912 6,315 387.01%
NOSH 82,950 80,916 79,965 79,888 79,710 64,746 9,152 334.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.62% 2.64% 6.28% 3.11% 1.38% 5.30% 7.78% -
ROE 4.46% 4.56% 7.63% 2.32% 0.92% 5.86% 40.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.18 136.36 92.41 57.60 49.96 81.95 355.96 -56.73%
EPS 3.66 3.60 5.80 1.79 0.69 4.34 6.85 -34.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.76 0.77 0.75 0.74 0.69 12.18%
Adjusted Per Share Value based on latest NOSH - 79,888
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.96 15.72 10.53 6.56 5.67 7.56 4.64 87.88%
EPS 0.43 0.42 0.66 0.20 0.08 0.40 0.36 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0911 0.0866 0.0876 0.0852 0.0683 0.009 386.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.04 1.15 0.87 0.82 1.04 1.35 0.00 -
P/RPS 1.03 0.84 0.94 1.42 2.08 1.65 0.00 -
P/EPS 28.42 31.94 15.00 45.81 150.72 31.11 0.00 -
EY 3.52 3.13 6.67 2.18 0.66 3.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.46 1.14 1.06 1.39 1.82 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 27/08/04 28/05/04 11/02/04 17/12/03 -
Price 0.79 1.16 1.18 0.85 0.91 1.07 0.00 -
P/RPS 0.78 0.85 1.28 1.48 1.82 1.31 0.00 -
P/EPS 21.58 32.22 20.34 47.49 131.88 24.65 0.00 -
EY 4.63 3.10 4.92 2.11 0.76 4.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.47 1.55 1.10 1.21 1.45 0.00 -

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