[CAB] QoQ TTM Result on 30-Sep-2003 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 171,479 125,463 85,641 32,579 813.73%
PBT 9,275 7,310 6,711 3,079 334.46%
Tax -1,945 -1,410 -1,361 -544 445.86%
NP 7,330 5,900 5,350 2,535 311.40%
-
NP to SH 7,330 5,900 5,350 2,535 311.40%
-
Tax Rate 20.97% 19.29% 20.28% 17.67% -
Total Cost 164,149 119,563 80,291 30,044 860.30%
-
Net Worth 61,513 59,782 47,912 6,315 1974.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 61,513 59,782 47,912 6,315 1974.54%
NOSH 79,888 79,710 64,746 9,152 1692.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.27% 4.70% 6.25% 7.78% -
ROE 11.92% 9.87% 11.17% 40.14% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 214.65 157.40 132.27 355.96 -49.02%
EPS 9.18 7.40 8.26 27.70 -77.03%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.74 0.69 15.73%
Adjusted Per Share Value based on latest NOSH - 9,152
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.43 17.87 12.20 4.64 814.10%
EPS 1.04 0.84 0.76 0.36 310.91%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0852 0.0683 0.009 1972.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/06/04 31/03/04 31/12/03 - -
Price 0.82 1.04 1.35 0.00 -
P/RPS 0.38 0.66 1.02 0.00 -
P/EPS 8.94 14.05 16.34 0.00 -
EY 11.19 7.12 6.12 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.39 1.82 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/08/04 - - - -
Price 0.85 0.00 0.00 0.00 -
P/RPS 0.40 0.00 0.00 0.00 -
P/EPS 9.26 0.00 0.00 0.00 -
EY 10.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.00 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