[CAB] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 47.85%
YoY- 672.76%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 508,148 503,272 493,667 480,911 494,417 549,125 564,146 -6.72%
PBT 11,135 6,459 5,096 3,397 1,627 6,073 -295 -
Tax -3,440 -2,119 -1,891 -1,949 -1,604 -2,171 -1,902 48.39%
NP 7,695 4,340 3,205 1,448 23 3,902 -2,197 -
-
NP to SH 7,208 4,205 3,790 2,818 1,906 5,277 -783 -
-
Tax Rate 30.89% 32.81% 37.11% 57.37% 98.59% 35.75% - -
Total Cost 500,453 498,932 490,462 479,463 494,394 545,223 566,343 -7.90%
-
Net Worth 88,273 84,424 81,802 82,856 80,686 78,870 77,662 8.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,273 84,424 81,802 82,856 80,686 78,870 77,662 8.90%
NOSH 131,750 131,913 131,940 131,518 132,272 131,450 131,631 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.51% 0.86% 0.65% 0.30% 0.00% 0.71% -0.39% -
ROE 8.17% 4.98% 4.63% 3.40% 2.36% 6.69% -1.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 385.69 381.52 374.16 365.66 373.79 417.74 428.58 -6.78%
EPS 5.47 3.19 2.87 2.14 1.44 4.01 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.63 0.61 0.60 0.59 8.83%
Adjusted Per Share Value based on latest NOSH - 131,518
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 72.40 71.70 70.33 68.52 70.44 78.23 80.37 -6.71%
EPS 1.03 0.60 0.54 0.40 0.27 0.75 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1203 0.1165 0.118 0.115 0.1124 0.1106 8.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.32 0.31 0.34 0.31 0.33 0.30 -
P/RPS 0.08 0.08 0.08 0.09 0.08 0.08 0.07 9.30%
P/EPS 5.85 10.04 10.79 15.87 21.51 8.22 -50.43 -
EY 17.10 9.96 9.27 6.30 4.65 12.16 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.50 0.54 0.51 0.55 0.51 -3.95%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 -
Price 0.32 0.34 0.30 0.29 0.34 0.31 0.33 -
P/RPS 0.08 0.09 0.08 0.08 0.09 0.07 0.08 0.00%
P/EPS 5.85 10.67 10.44 13.53 23.60 7.72 -55.48 -
EY 17.10 9.38 9.58 7.39 4.24 12.95 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.48 0.46 0.56 0.52 0.56 -9.75%

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