[CAB] YoY Quarter Result on 30-Sep-2005 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -56.2%
YoY- -72.68%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 177,523 129,270 87,440 81,767 73,894 32,579 40.31%
PBT 5,482 4,965 -8,921 2,843 5,774 3,079 12.21%
Tax -878 -1,466 991 -1,576 -1,136 -544 10.03%
NP 4,604 3,499 -7,930 1,267 4,638 2,535 12.66%
-
NP to SH 4,268 3,276 -7,930 1,267 4,638 2,535 10.96%
-
Tax Rate 16.02% 29.53% - 55.43% 19.67% 17.67% -
Total Cost 172,919 125,771 95,370 80,500 69,256 30,044 41.85%
-
Net Worth 77,719 77,579 68,674 53,216 60,773 6,315 65.11%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,719 77,579 68,674 53,216 60,773 6,315 65.11%
NOSH 131,728 131,490 129,575 83,150 79,965 9,152 70.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.59% 2.71% -9.07% 1.55% 6.28% 7.78% -
ROE 5.49% 4.22% -11.55% 2.38% 7.63% 40.14% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 134.76 98.31 67.48 98.34 92.41 355.96 -17.63%
EPS 3.24 2.49 -6.12 1.01 5.80 6.85 -13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.53 0.64 0.76 0.69 -3.07%
Adjusted Per Share Value based on latest NOSH - 83,150
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.29 18.42 12.46 11.65 10.53 4.64 40.32%
EPS 0.61 0.47 -1.13 0.18 0.66 0.36 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.1105 0.0978 0.0758 0.0866 0.009 65.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.43 0.43 0.58 0.75 0.87 0.00 -
P/RPS 0.32 0.44 0.86 0.76 0.94 0.00 -
P/EPS 13.27 17.26 -9.48 49.22 15.00 0.00 -
EY 7.53 5.79 -10.55 2.03 6.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 1.09 1.17 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/08 30/11/07 29/11/06 29/11/05 29/11/04 17/12/03 -
Price 0.38 0.40 0.56 0.70 1.18 0.00 -
P/RPS 0.28 0.41 0.83 0.71 1.28 0.00 -
P/EPS 11.73 16.05 -9.15 45.94 20.34 0.00 -
EY 8.53 6.23 -10.93 2.18 4.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 1.06 1.09 1.55 0.00 -

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