[CAB] QoQ Quarter Result on 31-Mar-2021 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 130.08%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 494,209 409,204 431,702 444,789 433,165 446,862 375,770 19.98%
PBT 29,000 -14,188 -10,738 1,432 -6,856 5,666 12,698 73.16%
Tax -6,858 -1,676 -482 -2,536 -1,173 -2,431 -3,765 48.98%
NP 22,142 -15,864 -11,220 -1,104 -8,029 3,235 8,933 82.84%
-
NP to SH 18,193 -9,566 -8,086 1,079 -3,587 5,782 9,478 54.26%
-
Tax Rate 23.65% - - 177.09% - 42.91% 29.65% -
Total Cost 472,067 425,068 442,922 445,893 441,194 443,627 366,837 18.25%
-
Net Worth 459,303 441,576 448,475 455,375 455,375 462,275 455,375 0.57%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 459,303 441,576 448,475 455,375 455,375 462,275 455,375 0.57%
NOSH 698,008 690,508 690,508 690,508 690,508 690,508 690,508 0.72%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.48% -3.88% -2.60% -0.25% -1.85% 0.72% 2.38% -
ROE 3.96% -2.17% -1.80% 0.24% -0.79% 1.25% 2.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 71.02 59.31 62.57 64.47 62.78 64.77 54.46 19.30%
EPS 2.61 -1.39 -1.17 0.16 -0.52 0.84 1.37 53.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.65 0.66 0.66 0.67 0.66 0.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.41 58.30 61.51 63.37 61.71 63.67 53.54 19.97%
EPS 2.59 -1.36 -1.15 0.15 -0.51 0.82 1.35 54.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6544 0.6291 0.639 0.6488 0.6488 0.6586 0.6488 0.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.47 0.475 0.425 0.495 0.365 0.395 -
P/RPS 0.73 0.79 0.76 0.66 0.79 0.56 0.73 0.00%
P/EPS 19.70 -33.90 -40.53 271.76 -95.21 43.56 28.75 -22.22%
EY 5.08 -2.95 -2.47 0.37 -1.05 2.30 3.48 28.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.73 0.64 0.75 0.54 0.60 19.05%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 27/08/21 28/05/21 25/02/21 27/11/20 27/08/20 -
Price 0.53 0.50 0.465 0.53 0.44 0.395 0.40 -
P/RPS 0.75 0.84 0.74 0.82 0.70 0.61 0.73 1.81%
P/EPS 20.27 -36.06 -39.68 338.91 -84.63 47.14 29.12 -21.40%
EY 4.93 -2.77 -2.52 0.30 -1.18 2.12 3.43 27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.72 0.80 0.67 0.59 0.61 19.75%

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