[CAB] YoY TTM Result on 31-Dec-2004 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 1.04%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 464,660 359,675 326,078 270,073 85,641 52.57%
PBT 6,204 -17,985 16,013 12,199 6,711 -1.94%
Tax -1,516 521 -4,288 -2,660 -1,361 2.73%
NP 4,688 -17,464 11,725 9,539 5,350 -3.24%
-
NP to SH 4,808 -16,494 11,263 9,539 5,350 -2.63%
-
Tax Rate 24.44% - 26.78% 21.81% 20.28% -
Total Cost 459,972 377,139 314,353 260,534 80,291 54.66%
-
Net Worth 80,300 67,248 83,340 63,924 47,912 13.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 2,951 2,073 - - -
Div Payout % - 0.00% 18.41% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 80,300 67,248 83,340 63,924 47,912 13.77%
NOSH 131,640 131,860 83,340 80,916 64,746 19.39%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.01% -4.86% 3.60% 3.53% 6.25% -
ROE 5.99% -24.53% 13.51% 14.92% 11.17% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 352.98 272.77 391.26 333.77 132.27 27.79%
EPS 3.65 -12.51 13.51 11.79 8.26 -18.45%
DPS 0.00 2.24 2.50 0.00 0.00 -
NAPS 0.61 0.51 1.00 0.79 0.74 -4.71%
Adjusted Per Share Value based on latest NOSH - 80,916
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 66.20 51.24 46.46 38.48 12.20 52.58%
EPS 0.69 -2.35 1.60 1.36 0.76 -2.38%
DPS 0.00 0.42 0.30 0.00 0.00 -
NAPS 0.1144 0.0958 0.1187 0.0911 0.0683 13.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.38 0.57 0.79 1.15 1.35 -
P/RPS 0.11 0.21 0.20 0.34 1.02 -42.67%
P/EPS 10.40 -4.56 5.85 9.76 16.34 -10.67%
EY 9.61 -21.95 17.11 10.25 6.12 11.93%
DY 0.00 3.93 3.16 0.00 0.00 -
P/NAPS 0.62 1.12 0.79 1.46 1.82 -23.58%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/08 27/02/07 22/02/06 25/02/05 - -
Price 0.35 0.51 1.02 1.16 0.00 -
P/RPS 0.10 0.19 0.26 0.35 0.00 -
P/EPS 9.58 -4.08 7.55 9.84 0.00 -
EY 10.44 -24.53 13.25 10.16 0.00 -
DY 0.00 4.39 2.45 0.00 0.00 -
P/NAPS 0.57 1.00 1.02 1.47 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