[CAB] YoY Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 71.63%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 657,606 584,633 529,509 480,186 507,470 495,664 504,893 4.50%
PBT 10,577 2,501 -9,274 16,632 7,262 820 -2,804 -
Tax -4,718 360 8 -4,840 -2,410 -1,724 -2,304 12.68%
NP 5,858 2,861 -9,266 11,792 4,852 -904 -5,108 -
-
NP to SH 5,942 1,869 -9,120 9,673 4,441 1,376 -4,553 -
-
Tax Rate 44.61% -14.39% - 29.10% 33.19% 210.24% - -
Total Cost 651,748 581,772 538,775 468,394 502,618 496,568 510,001 4.17%
-
Net Worth 145,937 130,941 90,761 93,485 84,262 79,384 73,837 12.01%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 145,937 130,941 90,761 93,485 84,262 79,384 73,837 12.01%
NOSH 131,474 132,264 131,538 131,669 131,660 132,307 131,853 -0.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.89% 0.49% -1.75% 2.46% 0.96% -0.18% -1.01% -
ROE 4.07% 1.43% -10.05% 10.35% 5.27% 1.73% -6.17% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 500.18 442.02 402.55 364.69 385.44 374.63 382.92 4.55%
EPS 4.52 1.41 -6.93 7.35 3.37 1.04 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.99 0.69 0.71 0.64 0.60 0.56 12.07%
Adjusted Per Share Value based on latest NOSH - 131,661
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 93.69 83.29 75.44 68.41 72.30 70.62 71.93 4.50%
EPS 0.85 0.27 -1.30 1.38 0.63 0.20 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.1866 0.1293 0.1332 0.1201 0.1131 0.1052 12.01%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.56 0.555 0.35 0.29 0.32 0.33 0.31 -
P/RPS 0.11 0.13 0.09 0.08 0.08 0.09 0.08 5.44%
P/EPS 12.39 39.27 -5.05 3.95 9.49 31.73 -8.98 -
EY 8.07 2.55 -19.81 25.33 10.54 3.15 -11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.51 0.41 0.50 0.55 0.55 -1.57%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 -
Price 0.865 0.57 0.35 0.34 0.34 0.31 0.34 -
P/RPS 0.17 0.13 0.09 0.09 0.09 0.08 0.09 11.17%
P/EPS 19.14 40.33 -5.05 4.63 10.08 29.81 -9.85 -
EY 5.23 2.48 -19.81 21.61 9.92 3.35 -10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.51 0.48 0.53 0.52 0.61 4.18%

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