[CAB] YoY TTM Result on 30-Sep-2009 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -63.88%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 534,553 490,966 508,148 494,417 556,047 442,933 339,893 7.83%
PBT 119 19,554 11,135 1,627 3,355 1,626 -11,536 -
Tax 1,281 -4,995 -3,440 -1,604 -2,606 -1,410 358 23.64%
NP 1,400 14,559 7,695 23 749 216 -11,178 -
-
NP to SH -3,010 12,631 7,208 1,906 830 619 -10,726 -19.07%
-
Tax Rate -1,076.47% 25.54% 30.89% 98.59% 77.68% 86.72% - -
Total Cost 533,153 476,407 500,453 494,394 555,298 442,717 351,071 7.20%
-
Net Worth 128,842 97,257 88,273 80,686 77,719 77,579 68,674 11.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 2,951 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 128,842 97,257 88,273 80,686 77,719 77,579 68,674 11.04%
NOSH 131,471 131,428 131,750 132,272 131,728 131,490 129,575 0.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.26% 2.97% 1.51% 0.00% 0.13% 0.05% -3.29% -
ROE -2.34% 12.99% 8.17% 2.36% 1.07% 0.80% -15.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 406.59 373.56 385.69 373.79 422.12 336.86 262.31 7.57%
EPS -2.29 9.61 5.47 1.44 0.63 0.47 -8.28 -19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
NAPS 0.98 0.74 0.67 0.61 0.59 0.59 0.53 10.77%
Adjusted Per Share Value based on latest NOSH - 132,272
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.16 69.95 72.40 70.44 79.22 63.11 48.43 7.82%
EPS -0.43 1.80 1.03 0.27 0.12 0.09 -1.53 -19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.1836 0.1386 0.1258 0.115 0.1107 0.1105 0.0978 11.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.33 0.32 0.31 0.43 0.43 0.58 -
P/RPS 0.09 0.09 0.08 0.08 0.10 0.13 0.22 -13.82%
P/EPS -15.29 3.43 5.85 21.51 68.24 91.34 -7.01 13.86%
EY -6.54 29.12 17.10 4.65 1.47 1.09 -14.27 -12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.93 -
P/NAPS 0.36 0.45 0.48 0.51 0.73 0.73 1.09 -16.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 26/11/09 26/11/08 30/11/07 29/11/06 -
Price 0.37 0.34 0.32 0.34 0.38 0.40 0.56 -
P/RPS 0.09 0.09 0.08 0.09 0.09 0.12 0.21 -13.15%
P/EPS -16.16 3.54 5.85 23.60 60.31 84.97 -6.77 15.58%
EY -6.19 28.27 17.10 4.24 1.66 1.18 -14.78 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.07 -
P/NAPS 0.38 0.46 0.48 0.56 0.64 0.68 1.06 -15.70%

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