[CAB] QoQ TTM Result on 31-Mar-2009 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -59.15%
YoY- -123.02%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 480,911 494,417 549,125 564,146 576,562 556,047 507,940 -3.57%
PBT 3,397 1,627 6,073 -295 1,132 3,355 2,862 12.06%
Tax -1,949 -1,604 -2,171 -1,902 -2,387 -2,606 -3,194 -27.99%
NP 1,448 23 3,902 -2,197 -1,255 749 -332 -
-
NP to SH 2,818 1,906 5,277 -783 -492 830 -139 -
-
Tax Rate 57.37% 98.59% 35.75% - 210.87% 77.68% 111.60% -
Total Cost 479,463 494,394 545,223 566,343 577,817 555,298 508,272 -3.80%
-
Net Worth 82,856 80,686 78,870 77,662 78,606 77,719 73,838 7.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 82,856 80,686 78,870 77,662 78,606 77,719 73,838 7.96%
NOSH 131,518 132,272 131,450 131,631 131,011 131,728 131,854 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.30% 0.00% 0.71% -0.39% -0.22% 0.13% -0.07% -
ROE 3.40% 2.36% 6.69% -1.01% -0.63% 1.07% -0.19% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 365.66 373.79 417.74 428.58 440.09 422.12 385.23 -3.40%
EPS 2.14 1.44 4.01 -0.59 -0.38 0.63 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.60 0.59 0.60 0.59 0.56 8.14%
Adjusted Per Share Value based on latest NOSH - 131,631
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.52 70.44 78.23 80.37 82.14 79.22 72.37 -3.56%
EPS 0.40 0.27 0.75 -0.11 -0.07 0.12 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.115 0.1124 0.1106 0.112 0.1107 0.1052 7.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.31 0.33 0.30 0.31 0.43 0.31 -
P/RPS 0.09 0.08 0.08 0.07 0.07 0.10 0.08 8.14%
P/EPS 15.87 21.51 8.22 -50.43 -82.55 68.24 -294.06 -
EY 6.30 4.65 12.16 -1.98 -1.21 1.47 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.51 0.52 0.73 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.29 0.34 0.31 0.33 0.31 0.38 0.34 -
P/RPS 0.08 0.09 0.07 0.08 0.07 0.09 0.09 -7.53%
P/EPS 13.53 23.60 7.72 -55.48 -82.55 60.31 -322.52 -
EY 7.39 4.24 12.95 -1.80 -1.21 1.66 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.52 0.56 0.52 0.64 0.61 -17.10%

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