[CAB] YoY TTM Result on 30-Sep-2007 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 105.82%
YoY- 105.77%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 508,148 494,417 556,047 442,933 339,893 350,942 212,793 15.60%
PBT 11,135 1,627 3,355 1,626 -11,536 14,698 11,979 -1.20%
Tax -3,440 -1,604 -2,606 -1,410 358 -4,528 -2,538 5.19%
NP 7,695 23 749 216 -11,178 10,170 9,441 -3.34%
-
NP to SH 7,208 1,906 830 619 -10,726 10,109 9,441 -4.39%
-
Tax Rate 30.89% 98.59% 77.68% 86.72% - 30.81% 21.19% -
Total Cost 500,453 494,394 555,298 442,717 351,071 340,772 203,352 16.18%
-
Net Worth 88,273 80,686 77,719 77,579 68,674 53,216 60,773 6.41%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 2,951 2,073 - -
Div Payout % - - - - 0.00% 20.51% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 88,273 80,686 77,719 77,579 68,674 53,216 60,773 6.41%
NOSH 131,750 132,272 131,728 131,490 129,575 83,150 79,965 8.67%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.51% 0.00% 0.13% 0.05% -3.29% 2.90% 4.44% -
ROE 8.17% 2.36% 1.07% 0.80% -15.62% 19.00% 15.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 385.69 373.79 422.12 336.86 262.31 422.06 266.11 6.37%
EPS 5.47 1.44 0.63 0.47 -8.28 12.16 11.81 -12.03%
DPS 0.00 0.00 0.00 0.00 2.28 2.49 0.00 -
NAPS 0.67 0.61 0.59 0.59 0.53 0.64 0.76 -2.07%
Adjusted Per Share Value based on latest NOSH - 131,490
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 72.40 70.44 79.22 63.11 48.43 50.00 30.32 15.60%
EPS 1.03 0.27 0.12 0.09 -1.53 1.44 1.35 -4.40%
DPS 0.00 0.00 0.00 0.00 0.42 0.30 0.00 -
NAPS 0.1258 0.115 0.1107 0.1105 0.0978 0.0758 0.0866 6.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.32 0.31 0.43 0.43 0.58 0.75 0.87 -
P/RPS 0.08 0.08 0.10 0.13 0.22 0.18 0.33 -21.02%
P/EPS 5.85 21.51 68.24 91.34 -7.01 6.17 7.37 -3.77%
EY 17.10 4.65 1.47 1.09 -14.27 16.21 13.57 3.92%
DY 0.00 0.00 0.00 0.00 3.93 3.33 0.00 -
P/NAPS 0.48 0.51 0.73 0.73 1.09 1.17 1.14 -13.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 26/11/08 30/11/07 29/11/06 29/11/05 29/11/04 -
Price 0.32 0.34 0.38 0.40 0.56 0.70 1.18 -
P/RPS 0.08 0.09 0.09 0.12 0.21 0.17 0.44 -24.72%
P/EPS 5.85 23.60 60.31 84.97 -6.77 5.76 9.99 -8.52%
EY 17.10 4.24 1.66 1.18 -14.78 17.37 10.01 9.33%
DY 0.00 0.00 0.00 0.00 4.07 3.56 0.00 -
P/NAPS 0.48 0.56 0.64 0.68 1.06 1.09 1.55 -17.73%

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