[CAB] QoQ TTM 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- 19.73%
YoY- -620.31%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 486,233 464,660 442,933 401,128 381,417 359,675 339,893 26.93%
PBT 5,666 6,204 1,626 -12,298 -13,676 -17,985 -11,536 -
Tax -2,461 -1,516 -1,410 935 11 521 358 -
NP 3,205 4,688 216 -11,363 -13,665 -17,464 -11,178 -
-
NP to SH 3,401 4,808 619 -10,639 -13,254 -16,494 -10,726 -
-
Tax Rate 43.43% 24.44% 86.72% - - - - -
Total Cost 483,028 459,972 442,717 412,491 395,082 377,139 351,071 23.68%
-
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 - - - - - 2,951 2,951 -
Div Payout % - - - - - 0.00% 0.00% -
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 0.66% 1.01% 0.05% -2.83% -3.58% -4.86% -3.29% -
ROE 4.38% 5.99% 0.80% -15.95% -19.74% -24.53% -15.62% -
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 369.72 352.98 336.86 306.63 289.68 272.77 262.31 25.68%
EPS 2.59 3.65 0.47 -8.13 -10.07 -12.51 -8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 2.24 2.28 -
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 69.27 66.20 63.11 57.15 54.34 51.24 48.43 26.91%
EPS 0.48 0.69 0.09 -1.52 -1.89 -2.35 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.42 -
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 0.09 0.11 0.13 0.15 0.17 0.21 0.22 -44.86%
P/EPS 13.15 10.40 91.34 -5.53 -4.77 -4.56 -7.01 -
EY 7.61 9.61 1.09 -18.07 -20.97 -21.95 -14.27 -
DY 0.00 0.00 0.00 0.00 0.00 3.93 3.93 -
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 0.09 0.10 0.12 0.13 0.16 0.19 0.21 -43.12%
P/EPS 13.53 9.58 84.97 -5.04 -4.67 -4.08 -6.77 -
EY 7.39 10.44 1.18 -19.84 -21.42 -24.53 -14.78 -
DY 0.00 0.00 0.00 0.00 0.00 4.39 4.07 -
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