[CAB] YoY Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -244.96%
YoY- -272.64%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 792,970 645,678 575,778 534,898 475,706 515,098 516,598 7.39%
PBT 1,580 14,800 -3,360 -11,888 10,524 3,630 -3,308 -
Tax -3,642 -5,738 2,268 1,596 -3,446 -1,502 -928 25.57%
NP -2,062 9,062 -1,092 -10,292 7,078 2,128 -4,236 -11.30%
-
NP to SH -1,476 8,916 -1,542 -9,730 5,636 2,388 -1,380 1.12%
-
Tax Rate 230.51% 38.77% - - 32.74% 41.38% - -
Total Cost 795,032 636,616 576,870 545,190 468,628 512,970 520,834 7.30%
-
Net Worth 151,553 145,969 128,064 92,040 88,227 81,349 78,288 11.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 151,553 145,969 128,064 92,040 88,227 81,349 78,288 11.63%
NOSH 131,785 131,504 130,677 131,486 131,682 131,208 132,692 -0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.26% 1.40% -0.19% -1.92% 1.49% 0.41% -0.82% -
ROE -0.97% 6.11% -1.20% -10.57% 6.39% 2.94% -1.76% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 601.71 490.99 440.61 406.81 361.25 392.58 389.32 7.52%
EPS -1.12 6.78 -1.18 -7.40 4.28 1.82 -1.04 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 0.98 0.70 0.67 0.62 0.59 11.75%
Adjusted Per Share Value based on latest NOSH - 131,649
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 112.98 91.99 82.03 76.21 67.77 73.39 73.60 7.40%
EPS -0.21 1.27 -0.22 -1.39 0.80 0.34 -0.20 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2159 0.208 0.1825 0.1311 0.1257 0.1159 0.1115 11.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.05 0.48 0.445 0.40 0.30 0.31 0.30 -
P/RPS 0.17 0.10 0.10 0.10 0.08 0.08 0.08 13.37%
P/EPS -93.75 7.08 -37.71 -5.41 7.01 17.03 -28.85 21.69%
EY -1.07 14.13 -2.65 -18.50 14.27 5.87 -3.47 -17.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.43 0.45 0.57 0.45 0.50 0.51 10.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 26/05/09 -
Price 1.07 0.575 0.565 0.32 0.29 0.30 0.33 -
P/RPS 0.18 0.12 0.13 0.08 0.08 0.08 0.08 14.46%
P/EPS -95.54 8.48 -47.88 -4.32 6.78 16.48 -31.73 20.15%
EY -1.05 11.79 -2.09 -23.13 14.76 6.07 -3.15 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.52 0.58 0.46 0.43 0.48 0.56 8.81%

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