[CAB] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 38.52%
YoY- 123.45%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 534,553 490,966 508,148 494,417 556,193 442,934 339,868 7.83%
PBT 119 19,554 11,135 1,627 3,379 1,626 -11,498 -
Tax 1,281 -4,995 -3,440 -1,604 -2,606 -1,410 824 7.62%
NP 1,400 14,559 7,695 23 773 216 -10,674 -
-
NP to SH -3,010 12,631 7,208 1,906 853 619 -10,674 -19.00%
-
Tax Rate -1,076.47% 25.54% 30.89% 98.59% 77.12% 86.72% - -
Total Cost 533,153 476,407 500,453 494,394 555,420 442,718 350,542 7.23%
-
Net Worth 128,996 97,359 88,084 80,141 77,426 76,699 68,406 11.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 4,517 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 128,996 97,359 88,084 80,141 77,426 76,699 68,406 11.14%
NOSH 131,628 131,567 131,470 131,379 131,230 130,000 129,068 0.32%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.26% 2.97% 1.51% 0.00% 0.14% 0.05% -3.14% -
ROE -2.33% 12.97% 8.18% 2.38% 1.10% 0.81% -15.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 406.11 373.17 386.51 376.33 423.83 340.72 263.32 7.48%
EPS -2.29 9.60 5.47 1.45 0.65 0.47 -8.27 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.98 0.74 0.67 0.61 0.59 0.59 0.53 10.77%
Adjusted Per Share Value based on latest NOSH - 132,272
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.16 69.95 72.40 70.44 79.24 63.11 48.42 7.83%
EPS -0.43 1.80 1.03 0.27 0.12 0.09 -1.52 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.1838 0.1387 0.1255 0.1142 0.1103 0.1093 0.0975 11.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.33 0.32 0.31 0.43 0.43 0.58 -
P/RPS 0.09 0.09 0.08 0.08 0.10 0.13 0.22 -13.82%
P/EPS -15.31 3.44 5.84 21.37 66.15 90.31 -7.01 13.89%
EY -6.53 29.09 17.13 4.68 1.51 1.11 -14.26 -12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.03 -
P/NAPS 0.36 0.45 0.48 0.51 0.73 0.73 1.09 -16.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 26/11/09 26/11/08 30/11/07 29/11/06 -
Price 0.37 0.34 0.32 0.34 0.38 0.40 0.56 -
P/RPS 0.09 0.09 0.08 0.09 0.09 0.12 0.21 -13.15%
P/EPS -16.18 3.54 5.84 23.44 58.46 84.01 -6.77 15.61%
EY -6.18 28.24 17.13 4.27 1.71 1.19 -14.77 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.38 0.46 0.48 0.56 0.64 0.68 1.06 -15.70%

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