[CAB] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 36.26%
YoY- -141.82%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 535,984 590,008 507,948 421,040 341,912 441,368 212,248 16.67%
PBT 11,372 4,292 13,184 -5,128 20,668 15,408 14,528 -3.99%
Tax -3,072 -1,692 -2,568 -2,144 -2,796 -3,756 -3,288 -1.12%
NP 8,300 2,600 10,616 -7,272 17,872 11,652 11,240 -4.92%
-
NP to SH 8,312 4,664 9,952 -6,804 16,268 11,652 11,240 -4.90%
-
Tax Rate 27.01% 39.42% 19.48% - 13.53% 24.38% 22.63% -
Total Cost 527,684 587,408 497,332 428,312 324,040 429,716 201,008 17.43%
-
Net Worth 82,856 78,606 80,300 67,248 83,340 63,924 47,912 9.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 82,856 78,606 80,300 67,248 83,340 63,924 47,912 9.54%
NOSH 131,518 131,011 131,640 131,860 83,340 80,916 64,746 12.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.55% 0.44% 2.09% -1.73% 5.23% 2.64% 5.30% -
ROE 10.03% 5.93% 12.39% -10.12% 19.52% 18.23% 23.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 407.53 450.35 385.86 319.31 410.26 545.46 327.81 3.69%
EPS 6.32 3.56 7.56 -5.16 13.04 14.40 17.36 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.61 0.51 1.00 0.79 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 131,860
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.36 84.06 72.37 59.99 48.71 62.88 30.24 16.67%
EPS 1.18 0.66 1.42 -0.97 2.32 1.66 1.60 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.112 0.1144 0.0958 0.1187 0.0911 0.0683 9.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.34 0.31 0.38 0.57 0.79 1.15 1.35 -
P/RPS 0.08 0.07 0.10 0.18 0.19 0.21 0.41 -23.82%
P/EPS 5.38 8.71 5.03 -11.05 4.05 7.99 7.78 -5.95%
EY 18.59 11.48 19.89 -9.05 24.71 12.52 12.86 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.62 1.12 0.79 1.46 1.82 -18.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 27/02/07 22/02/06 25/02/05 11/02/04 -
Price 0.29 0.31 0.35 0.51 1.02 1.16 1.07 -
P/RPS 0.07 0.07 0.09 0.16 0.25 0.21 0.33 -22.75%
P/EPS 4.59 8.71 4.63 -9.88 5.23 8.06 6.16 -4.78%
EY 21.79 11.48 21.60 -10.12 19.14 12.41 16.22 5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 1.00 1.02 1.47 1.45 -17.40%

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