[CAB] QoQ Quarter Result on 30-Jun-2007 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -405.06%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 123,213 126,987 129,270 106,763 101,640 105,260 87,440 25.66%
PBT -1,300 3,296 4,965 -1,295 -762 -1,282 -8,921 -72.27%
Tax -526 -642 -1,466 173 419 -536 991 -
NP -1,826 2,654 3,499 -1,122 -343 -1,818 -7,930 -62.39%
-
NP to SH -1,565 2,488 3,276 -798 -158 -1,701 -7,930 -66.06%
-
Tax Rate - 19.48% 29.53% - - - - -
Total Cost 125,039 124,333 125,771 107,885 101,983 107,078 95,370 19.77%
-
Net Worth 77,592 80,300 77,579 66,718 67,149 67,248 68,674 8.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 77,592 80,300 77,579 66,718 67,149 67,248 68,674 8.47%
NOSH 131,512 131,640 131,490 130,819 131,666 131,860 129,575 0.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.48% 2.09% 2.71% -1.05% -0.34% -1.73% -9.07% -
ROE -2.02% 3.10% 4.22% -1.20% -0.24% -2.53% -11.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 93.69 96.47 98.31 81.61 77.19 79.83 67.48 24.43%
EPS -1.19 1.89 2.49 -0.61 -0.12 -1.29 -6.12 -66.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.59 0.51 0.51 0.51 0.53 7.40%
Adjusted Per Share Value based on latest NOSH - 130,819
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.55 18.09 18.42 15.21 14.48 15.00 12.46 25.62%
EPS -0.22 0.35 0.47 -0.11 -0.02 -0.24 -1.13 -66.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 0.1144 0.1105 0.0951 0.0957 0.0958 0.0978 8.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.34 0.38 0.43 0.45 0.48 0.57 0.58 -
P/RPS 0.36 0.39 0.44 0.55 0.62 0.71 0.86 -44.01%
P/EPS -28.57 20.11 17.26 -73.77 -400.00 -44.19 -9.48 108.50%
EY -3.50 4.97 5.79 -1.36 -0.25 -2.26 -10.55 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.73 0.88 0.94 1.12 1.09 -34.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 29/11/06 -
Price 0.35 0.35 0.40 0.41 0.47 0.51 0.56 -
P/RPS 0.37 0.36 0.41 0.50 0.61 0.64 0.83 -41.61%
P/EPS -29.41 18.52 16.05 -67.21 -391.67 -39.53 -9.15 117.64%
EY -3.40 5.40 6.23 -1.49 -0.26 -2.53 -10.93 -54.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.68 0.80 0.92 1.00 1.06 -32.31%

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