[CAB] YoY Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 446.78%
YoY- -53.14%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 546,664 490,476 535,984 590,008 507,948 421,040 341,912 8.13%
PBT 10,468 3,500 11,372 4,292 13,184 -5,128 20,668 -10.71%
Tax -3,880 -1,688 -3,072 -1,692 -2,568 -2,144 -2,796 5.60%
NP 6,588 1,812 8,300 2,600 10,616 -7,272 17,872 -15.31%
-
NP to SH 6,712 1,520 8,312 4,664 9,952 -6,804 16,268 -13.71%
-
Tax Rate 37.07% 48.23% 27.01% 39.42% 19.48% - 13.53% -
Total Cost 540,076 488,664 527,684 587,408 497,332 428,312 324,040 8.88%
-
Net Worth 98,320 85,172 82,856 78,606 80,300 67,248 83,340 2.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 98,320 85,172 82,856 78,606 80,300 67,248 83,340 2.79%
NOSH 131,093 131,034 131,518 131,011 131,640 131,860 83,340 7.83%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.21% 0.37% 1.55% 0.44% 2.09% -1.73% 5.23% -
ROE 6.83% 1.78% 10.03% 5.93% 12.39% -10.12% 19.52% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 417.00 374.31 407.53 450.35 385.86 319.31 410.26 0.27%
EPS 5.12 1.16 6.32 3.56 7.56 -5.16 13.04 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.65 0.63 0.60 0.61 0.51 1.00 -4.67%
Adjusted Per Share Value based on latest NOSH - 131,011
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 77.88 69.88 76.36 84.06 72.37 59.99 48.71 8.13%
EPS 0.96 0.22 1.18 0.66 1.42 -0.97 2.32 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1213 0.118 0.112 0.1144 0.0958 0.1187 2.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.34 0.31 0.34 0.31 0.38 0.57 0.79 -
P/RPS 0.08 0.08 0.08 0.07 0.10 0.18 0.19 -13.41%
P/EPS 6.64 26.72 5.38 8.71 5.03 -11.05 4.05 8.58%
EY 15.06 3.74 18.59 11.48 19.89 -9.05 24.71 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.54 0.52 0.62 1.12 0.79 -8.94%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 22/02/06 -
Price 0.38 0.30 0.29 0.31 0.35 0.51 1.02 -
P/RPS 0.09 0.08 0.07 0.07 0.09 0.16 0.25 -15.65%
P/EPS 7.42 25.86 4.59 8.71 4.63 -9.88 5.23 5.99%
EY 13.47 3.87 21.79 11.48 21.60 -10.12 19.14 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.46 0.52 0.57 1.00 1.02 -10.90%

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