[CAB] QoQ TTM Result on 31-Dec-2008 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -159.28%
YoY- -110.23%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 494,417 549,125 564,146 576,562 556,047 507,940 486,233 1.11%
PBT 1,627 6,073 -295 1,132 3,355 2,862 5,666 -56.44%
Tax -1,604 -2,171 -1,902 -2,387 -2,606 -3,194 -2,461 -24.80%
NP 23 3,902 -2,197 -1,255 749 -332 3,205 -96.26%
-
NP to SH 1,906 5,277 -783 -492 830 -139 3,401 -32.00%
-
Tax Rate 98.59% 35.75% - 210.87% 77.68% 111.60% 43.43% -
Total Cost 494,394 545,223 566,343 577,817 555,298 508,272 483,028 1.56%
-
Net Worth 80,686 78,870 77,662 78,606 77,719 73,838 77,592 2.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 80,686 78,870 77,662 78,606 77,719 73,838 77,592 2.63%
NOSH 132,272 131,450 131,631 131,011 131,728 131,854 131,512 0.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.00% 0.71% -0.39% -0.22% 0.13% -0.07% 0.66% -
ROE 2.36% 6.69% -1.01% -0.63% 1.07% -0.19% 4.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 373.79 417.74 428.58 440.09 422.12 385.23 369.72 0.73%
EPS 1.44 4.01 -0.59 -0.38 0.63 -0.11 2.59 -32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.60 0.59 0.56 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 131,011
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.44 78.23 80.37 82.14 79.22 72.37 69.27 1.12%
EPS 0.27 0.75 -0.11 -0.07 0.12 -0.02 0.48 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.1124 0.1106 0.112 0.1107 0.1052 0.1105 2.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.33 0.30 0.31 0.43 0.31 0.34 -
P/RPS 0.08 0.08 0.07 0.07 0.10 0.08 0.09 -7.54%
P/EPS 21.51 8.22 -50.43 -82.55 68.24 -294.06 13.15 38.78%
EY 4.65 12.16 -1.98 -1.21 1.47 -0.34 7.61 -27.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.52 0.73 0.55 0.58 -8.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.34 0.31 0.33 0.31 0.38 0.34 0.35 -
P/RPS 0.09 0.07 0.08 0.07 0.09 0.09 0.09 0.00%
P/EPS 23.60 7.72 -55.48 -82.55 60.31 -322.52 13.53 44.85%
EY 4.24 12.95 -1.80 -1.21 1.66 -0.31 7.39 -30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.56 0.52 0.64 0.61 0.59 -3.41%

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