[CAB] QoQ TTM Result on 30-Sep-2006 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -626.2%
YoY- -206.1%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 401,128 381,417 359,675 339,893 334,195 322,044 326,078 14.85%
PBT -12,298 -13,676 -17,985 -11,536 266 7,019 16,013 -
Tax 935 11 521 358 -2,097 -2,472 -4,288 -
NP -11,363 -13,665 -17,464 -11,178 -1,831 4,547 11,725 -
-
NP to SH -10,639 -13,254 -16,494 -10,726 -1,477 4,829 11,263 -
-
Tax Rate - - - - 788.35% 35.22% 26.78% -
Total Cost 412,491 395,082 377,139 351,071 336,026 317,497 314,353 19.91%
-
Net Worth 66,718 67,149 67,248 68,674 77,152 78,415 83,340 -13.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,951 2,951 2,951 2,951 2,073 -
Div Payout % - - 0.00% 0.00% 0.00% 61.11% 18.41% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,718 67,149 67,248 68,674 77,152 78,415 83,340 -13.81%
NOSH 130,819 131,666 131,860 129,575 130,766 84,317 83,340 35.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.83% -3.58% -4.86% -3.29% -0.55% 1.41% 3.60% -
ROE -15.95% -19.74% -24.53% -15.62% -1.91% 6.16% 13.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 306.63 289.68 272.77 262.31 255.57 381.94 391.26 -15.03%
EPS -8.13 -10.07 -12.51 -8.28 -1.13 5.73 13.51 -
DPS 0.00 0.00 2.24 2.28 2.26 3.50 2.50 -
NAPS 0.51 0.51 0.51 0.53 0.59 0.93 1.00 -36.24%
Adjusted Per Share Value based on latest NOSH - 129,575
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.15 54.34 51.24 48.43 47.61 45.88 46.46 14.84%
EPS -1.52 -1.89 -2.35 -1.53 -0.21 0.69 1.60 -
DPS 0.00 0.00 0.42 0.42 0.42 0.42 0.30 -
NAPS 0.0951 0.0957 0.0958 0.0978 0.1099 0.1117 0.1187 -13.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.45 0.48 0.57 0.58 0.71 1.04 0.79 -
P/RPS 0.15 0.17 0.21 0.22 0.28 0.27 0.20 -17.49%
P/EPS -5.53 -4.77 -4.56 -7.01 -62.86 18.16 5.85 -
EY -18.07 -20.97 -21.95 -14.27 -1.59 5.51 17.11 -
DY 0.00 0.00 3.93 3.93 3.18 3.37 3.16 -
P/NAPS 0.88 0.94 1.12 1.09 1.20 1.12 0.79 7.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 31/05/06 22/02/06 -
Price 0.41 0.47 0.51 0.56 0.58 0.69 1.02 -
P/RPS 0.13 0.16 0.19 0.21 0.23 0.18 0.26 -37.08%
P/EPS -5.04 -4.67 -4.08 -6.77 -51.35 12.05 7.55 -
EY -19.84 -21.42 -24.53 -14.78 -1.95 8.30 13.25 -
DY 0.00 0.00 4.39 4.07 3.89 5.07 2.45 -
P/NAPS 0.80 0.92 1.00 1.06 0.98 0.74 1.02 -14.99%

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