[CAB] YoY Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 270.79%
YoY- 136.01%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 645,678 575,778 534,898 475,706 515,098 516,598 500,400 4.33%
PBT 14,800 -3,360 -11,888 10,524 3,630 -3,308 3,992 24.39%
Tax -5,738 2,268 1,596 -3,446 -1,502 -928 -2,336 16.14%
NP 9,062 -1,092 -10,292 7,078 2,128 -4,236 1,656 32.73%
-
NP to SH 8,916 -1,542 -9,730 5,636 2,388 -1,380 1,846 29.99%
-
Tax Rate 38.77% - - 32.74% 41.38% - 58.52% -
Total Cost 636,616 576,870 545,190 468,628 512,970 520,834 498,744 4.14%
-
Net Worth 145,969 128,064 92,040 88,227 81,349 78,288 77,795 11.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 145,969 128,064 92,040 88,227 81,349 78,288 77,795 11.05%
NOSH 131,504 130,677 131,486 131,682 131,208 132,692 131,857 -0.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.40% -0.19% -1.92% 1.49% 0.41% -0.82% 0.33% -
ROE 6.11% -1.20% -10.57% 6.39% 2.94% -1.76% 2.37% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 490.99 440.61 406.81 361.25 392.58 389.32 379.50 4.38%
EPS 6.78 -1.18 -7.40 4.28 1.82 -1.04 1.40 30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.98 0.70 0.67 0.62 0.59 0.59 11.10%
Adjusted Per Share Value based on latest NOSH - 131,783
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 91.99 82.03 76.21 67.77 73.39 73.60 71.29 4.33%
EPS 1.27 -0.22 -1.39 0.80 0.34 -0.20 0.26 30.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.1825 0.1311 0.1257 0.1159 0.1115 0.1108 11.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.48 0.445 0.40 0.30 0.31 0.30 0.34 -
P/RPS 0.10 0.10 0.10 0.08 0.08 0.08 0.09 1.77%
P/EPS 7.08 -37.71 -5.41 7.01 17.03 -28.85 24.29 -18.56%
EY 14.13 -2.65 -18.50 14.27 5.87 -3.47 4.12 22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.57 0.45 0.50 0.51 0.58 -4.86%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 26/05/09 27/05/08 -
Price 0.575 0.565 0.32 0.29 0.30 0.33 0.35 -
P/RPS 0.12 0.13 0.08 0.08 0.08 0.08 0.09 4.90%
P/EPS 8.48 -47.88 -4.32 6.78 16.48 -31.73 25.00 -16.48%
EY 11.79 -2.09 -23.13 14.76 6.07 -3.15 4.00 19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.46 0.43 0.48 0.56 0.59 -2.08%

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