Highlights

[CAB] QoQ Annualized Quarter Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     6.27%    YoY -     -194.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 575,778 552,040 534,553 529,509 534,898 546,664 490,966 11.20%
  QoQ % 4.30% 3.27% 0.95% -1.01% -2.15% 11.34% -
  Horiz. % 117.27% 112.44% 108.88% 107.85% 108.95% 111.34% 100.00%
PBT -3,360 -4,256 119 -9,274 -11,888 10,468 19,554 -
  QoQ % 21.05% -3,676.47% 101.28% 21.98% -213.57% -46.47% -
  Horiz. % -17.18% -21.77% 0.61% -47.43% -60.80% 53.53% 100.00%
Tax 2,268 524 1,281 8 1,596 -3,880 -4,995 -
  QoQ % 332.82% -59.09% 15,912.50% -99.50% 141.13% 22.32% -
  Horiz. % -45.41% -10.49% -25.65% -0.16% -31.95% 77.68% 100.00%
NP -1,092 -3,732 1,400 -9,266 -10,292 6,588 14,559 -
  QoQ % 70.74% -366.57% 115.11% 9.96% -256.22% -54.75% -
  Horiz. % -7.50% -25.63% 9.62% -63.65% -70.69% 45.25% 100.00%
NP to SH -1,542 -3,664 -3,010 -9,120 -9,730 6,712 12,631 -
  QoQ % 57.91% -21.73% 67.00% 6.27% -244.96% -46.86% -
  Horiz. % -12.21% -29.01% -23.83% -72.20% -77.03% 53.14% 100.00%
Tax Rate - % - % -1,076.47 % - % - % 37.07 % 25.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 45.14% -
  Horiz. % 0.00% 0.00% -4,214.84% 0.00% 0.00% 145.14% 100.00%
Total Cost 576,870 555,772 533,153 538,775 545,190 540,076 476,407 13.59%
  QoQ % 3.80% 4.24% -1.04% -1.18% 0.95% 13.36% -
  Horiz. % 121.09% 116.66% 111.91% 113.09% 114.44% 113.36% 100.00%
Net Worth 128,064 128,240 128,996 90,761 92,040 98,320 97,359 20.03%
  QoQ % -0.14% -0.59% 42.13% -1.39% -6.39% 0.99% -
  Horiz. % 131.54% 131.72% 132.49% 93.22% 94.54% 100.99% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 128,064 128,240 128,996 90,761 92,040 98,320 97,359 20.03%
  QoQ % -0.14% -0.59% 42.13% -1.39% -6.39% 0.99% -
  Horiz. % 131.54% 131.72% 132.49% 93.22% 94.54% 100.99% 100.00%
NOSH 130,677 130,857 131,628 131,538 131,486 131,093 131,567 -0.45%
  QoQ % -0.14% -0.59% 0.07% 0.04% 0.30% -0.36% -
  Horiz. % 99.32% 99.46% 100.05% 99.98% 99.94% 99.64% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.19 % -0.68 % 0.26 % -1.75 % -1.92 % 1.21 % 2.97 % -
  QoQ % 72.06% -361.54% 114.86% 8.85% -258.68% -59.26% -
  Horiz. % -6.40% -22.90% 8.75% -58.92% -64.65% 40.74% 100.00%
ROE -1.20 % -2.86 % -2.33 % -10.05 % -10.57 % 6.83 % 12.97 % -
  QoQ % 58.04% -22.75% 76.82% 4.92% -254.76% -47.34% -
  Horiz. % -9.25% -22.05% -17.96% -77.49% -81.50% 52.66% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 440.61 421.86 406.11 402.55 406.81 417.00 373.17 11.70%
  QoQ % 4.44% 3.88% 0.88% -1.05% -2.44% 11.75% -
  Horiz. % 118.07% 113.05% 108.83% 107.87% 109.01% 111.75% 100.00%
EPS -1.18 -2.80 -2.29 -6.93 -7.40 5.12 9.60 -
  QoQ % 57.86% -22.27% 66.96% 6.35% -244.53% -46.67% -
  Horiz. % -12.29% -29.17% -23.85% -72.19% -77.08% 53.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9800 0.9800 0.9800 0.6900 0.7000 0.7500 0.7400 20.57%
  QoQ % 0.00% 0.00% 42.03% -1.43% -6.67% 1.35% -
  Horiz. % 132.43% 132.43% 132.43% 93.24% 94.59% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.18 83.58 80.94 80.17 80.99 82.77 74.34 11.20%
  QoQ % 4.31% 3.26% 0.96% -1.01% -2.15% 11.34% -
  Horiz. % 117.27% 112.43% 108.88% 107.84% 108.95% 111.34% 100.00%
EPS -0.23 -0.55 -0.46 -1.38 -1.47 1.02 1.91 -
  QoQ % 58.18% -19.57% 66.67% 6.12% -244.12% -46.60% -
  Horiz. % -12.04% -28.80% -24.08% -72.25% -76.96% 53.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1939 0.1942 0.1953 0.1374 0.1394 0.1489 0.1474 20.04%
  QoQ % -0.15% -0.56% 42.14% -1.43% -6.38% 1.02% -
  Horiz. % 131.55% 131.75% 132.50% 93.22% 94.57% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4450 0.3700 0.3500 0.3500 0.4000 0.3400 0.3300 -
P/RPS 0.10 0.09 0.09 0.09 0.10 0.08 0.09 7.27%
  QoQ % 11.11% 0.00% 0.00% -10.00% 25.00% -11.11% -
  Horiz. % 111.11% 100.00% 100.00% 100.00% 111.11% 88.89% 100.00%
P/EPS -37.71 -13.21 -15.31 -5.05 -5.41 6.64 3.44 -
  QoQ % -185.47% 13.72% -203.17% 6.65% -181.48% 93.02% -
  Horiz. % -1,096.22% -384.01% -445.06% -146.80% -157.27% 193.02% 100.00%
EY -2.65 -7.57 -6.53 -19.81 -18.50 15.06 29.09 -
  QoQ % 64.99% -15.93% 67.04% -7.08% -222.84% -48.23% -
  Horiz. % -9.11% -26.02% -22.45% -68.10% -63.60% 51.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.38 0.36 0.51 0.57 0.45 0.45 -
  QoQ % 18.42% 5.56% -29.41% -10.53% 26.67% 0.00% -
  Horiz. % 100.00% 84.44% 80.00% 113.33% 126.67% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.5650 0.4450 0.3700 0.3500 0.3200 0.3800 0.3400 -
P/RPS 0.13 0.11 0.09 0.09 0.08 0.09 0.09 27.75%
  QoQ % 18.18% 22.22% 0.00% 12.50% -11.11% 0.00% -
  Horiz. % 144.44% 122.22% 100.00% 100.00% 88.89% 100.00% 100.00%
P/EPS -47.88 -15.89 -16.18 -5.05 -4.32 7.42 3.54 -
  QoQ % -201.32% 1.79% -220.40% -16.90% -158.22% 109.60% -
  Horiz. % -1,352.54% -448.87% -457.06% -142.66% -122.03% 209.60% 100.00%
EY -2.09 -6.29 -6.18 -19.81 -23.13 13.47 28.24 -
  QoQ % 66.77% -1.78% 68.80% 14.35% -271.71% -52.30% -
  Horiz. % -7.40% -22.27% -21.88% -70.15% -81.91% 47.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.45 0.38 0.51 0.46 0.51 0.46 16.69%
  QoQ % 28.89% 18.42% -25.49% 10.87% -9.80% 10.87% -
  Horiz. % 126.09% 97.83% 82.61% 110.87% 100.00% 110.87% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

190  181  487  1438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 HSI-H8F 0.345-0.075 
 PA 0.07+0.01 
 HSI-C7K 0.365+0.05 
 VELESTO 0.395+0.015 
 PUC 0.0550.00 
 LAMBO 0.035-0.005 
Partners & Brokers