[CAB] YoY Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -42.54%
YoY- 273.04%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 287,889 267,449 237,853 257,549 258,299 250,200 206,900 5.65%
PBT -1,680 -5,944 5,262 1,815 -1,654 1,996 -2,044 -3.21%
Tax 1,134 798 -1,723 -751 -464 -1,168 -117 -
NP -546 -5,146 3,539 1,064 -2,118 828 -2,161 -20.47%
-
NP to SH -771 -4,865 2,818 1,194 -690 923 -1,859 -13.63%
-
Tax Rate - - 32.74% 41.38% - 58.52% - -
Total Cost 288,435 272,595 234,314 256,485 260,417 249,372 209,061 5.50%
-
Net Worth 128,064 92,040 88,227 81,349 78,288 77,795 67,240 11.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 128,064 92,040 88,227 81,349 78,288 77,795 67,240 11.32%
NOSH 130,677 131,486 131,682 131,208 132,692 131,857 131,843 -0.14%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -0.19% -1.92% 1.49% 0.41% -0.82% 0.33% -1.04% -
ROE -0.60% -5.29% 3.19% 1.47% -0.88% 1.19% -2.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 220.30 203.40 180.63 196.29 194.66 189.75 156.93 5.81%
EPS -0.59 -3.70 2.14 0.91 -0.52 0.70 -1.41 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.70 0.67 0.62 0.59 0.59 0.51 11.48%
Adjusted Per Share Value based on latest NOSH - 131,940
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 41.02 38.10 33.89 36.69 36.80 35.65 29.48 5.65%
EPS -0.11 -0.69 0.40 0.17 -0.10 0.13 -0.26 -13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1311 0.1257 0.1159 0.1115 0.1108 0.0958 11.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.445 0.40 0.30 0.31 0.30 0.34 0.48 -
P/RPS 0.20 0.20 0.17 0.16 0.15 0.18 0.31 -7.03%
P/EPS -75.42 -10.81 14.02 34.07 -57.69 48.57 -34.04 14.16%
EY -1.33 -9.25 7.13 2.94 -1.73 2.06 -2.94 -12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.45 0.50 0.51 0.58 0.94 -11.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 -
Price 0.565 0.32 0.29 0.30 0.33 0.35 0.47 -
P/RPS 0.26 0.16 0.16 0.15 0.17 0.18 0.30 -2.35%
P/EPS -95.76 -8.65 13.55 32.97 -63.46 50.00 -33.33 19.21%
EY -1.04 -11.56 7.38 3.03 -1.58 2.00 -3.00 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.43 0.48 0.56 0.59 0.92 -7.39%

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