[CAB] QoQ Quarter Result on 31-Dec-2010 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -90.2%
YoY- -81.71%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 130,826 122,287 115,234 122,619 127,545 123,054 123,553 3.88%
PBT 7,080 7,212 4,387 875 5,688 3,632 -1,028 -
Tax -1,365 -1,907 -1,301 -422 -1,632 -1,057 17 -
NP 5,715 5,305 3,086 453 4,056 2,575 -1,011 -
-
NP to SH 5,376 4,437 2,438 380 3,877 2,137 -884 -
-
Tax Rate 19.28% 26.44% 29.66% 48.23% 28.69% 29.10% - -
Total Cost 125,111 116,982 112,148 122,166 123,489 120,479 124,564 0.29%
-
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.21%
NOSH 131,428 131,661 131,783 131,034 131,750 131,913 131,940 -0.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.37% 4.34% 2.68% 0.37% 3.18% 2.09% -0.82% -
ROE 5.53% 4.75% 2.76% 0.45% 4.39% 2.53% -1.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.54 92.88 87.44 93.58 96.81 93.28 93.64 4.15%
EPS 4.09 3.37 1.85 0.29 2.94 1.62 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.67 0.65 0.67 0.64 0.62 12.50%
Adjusted Per Share Value based on latest NOSH - 131,034
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.64 17.42 16.42 17.47 18.17 17.53 17.60 3.89%
EPS 0.77 0.63 0.35 0.05 0.55 0.30 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1332 0.1258 0.1213 0.1258 0.1203 0.1165 12.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 0.29 0.30 0.31 0.32 0.32 0.31 -
P/RPS 0.33 0.31 0.34 0.33 0.33 0.34 0.33 0.00%
P/EPS 8.07 8.61 16.22 106.90 10.87 19.75 -46.27 -
EY 12.40 11.62 6.17 0.94 9.20 5.06 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.45 0.48 0.48 0.50 0.50 -6.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.34 0.34 0.29 0.30 0.32 0.34 0.30 -
P/RPS 0.34 0.37 0.33 0.32 0.33 0.36 0.32 4.12%
P/EPS 8.31 10.09 15.68 103.45 10.87 20.99 -44.78 -
EY 12.03 9.91 6.38 0.97 9.20 4.76 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.43 0.46 0.48 0.53 0.48 -2.79%

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