[CAB] YoY Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 249.57%
YoY- 130.22%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 397,132 360,140 380,603 371,748 378,670 313,664 252,428 7.83%
PBT -6,956 12,474 5,447 615 -2,103 -3,339 -2,577 17.98%
Tax 6 -3,630 -1,808 -1,293 -1,728 56 -521 -
NP -6,950 8,844 3,639 -678 -3,831 -3,283 -3,098 14.40%
-
NP to SH -6,840 7,255 3,331 1,032 -3,415 -2,657 -2,744 16.42%
-
Tax Rate - 29.10% 33.19% 210.24% - - - -
Total Cost 404,082 351,296 376,964 372,426 382,501 316,947 255,526 7.92%
-
Net Worth 90,761 93,485 84,262 79,384 73,837 67,082 75,652 3.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 4,487 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 90,761 93,485 84,262 79,384 73,837 67,082 75,652 3.07%
NOSH 131,538 131,669 131,660 132,307 131,853 131,534 128,224 0.42%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.75% 2.46% 0.96% -0.18% -1.01% -1.05% -1.23% -
ROE -7.54% 7.76% 3.95% 1.30% -4.63% -3.96% -3.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 301.91 273.52 289.08 280.97 287.19 238.46 196.86 7.38%
EPS -5.20 5.51 2.53 0.78 -2.59 -2.02 -2.14 15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.69 0.71 0.64 0.60 0.56 0.51 0.59 2.64%
Adjusted Per Share Value based on latest NOSH - 131,450
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.58 51.31 54.23 52.96 53.95 44.69 35.96 7.83%
EPS -0.97 1.03 0.47 0.15 -0.49 -0.38 -0.39 16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.1293 0.1332 0.1201 0.1131 0.1052 0.0956 0.1078 3.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.29 0.32 0.33 0.31 0.45 0.71 -
P/RPS 0.12 0.11 0.11 0.12 0.11 0.19 0.36 -16.71%
P/EPS -6.73 5.26 12.65 42.31 -11.97 -22.28 -33.18 -23.32%
EY -14.86 19.00 7.91 2.36 -8.35 -4.49 -3.01 30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.93 -
P/NAPS 0.51 0.41 0.50 0.55 0.55 0.88 1.20 -13.27%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.35 0.34 0.34 0.31 0.34 0.41 0.58 -
P/RPS 0.12 0.12 0.12 0.11 0.12 0.17 0.29 -13.66%
P/EPS -6.73 6.17 13.44 39.74 -13.13 -20.30 -27.10 -20.70%
EY -14.86 16.21 7.44 2.52 -7.62 -4.93 -3.69 26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.03 -
P/NAPS 0.51 0.48 0.53 0.52 0.61 0.80 0.98 -10.30%

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