Highlights

[CAB] QoQ Annualized Quarter Result on 2014-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -33.35%    YoY -     217.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 792,970 751,988 672,412 657,606 645,678 635,744 609,000 19.26%
  QoQ % 5.45% 11.83% 2.25% 1.85% 1.56% 4.39% -
  Horiz. % 130.21% 123.48% 110.41% 107.98% 106.02% 104.39% 100.00%
PBT 1,580 -13,892 19,056 10,577 14,800 7,476 15,622 -78.32%
  QoQ % 111.37% -172.90% 80.16% -28.53% 97.97% -52.14% -
  Horiz. % 10.11% -88.93% 121.98% 67.71% 94.74% 47.86% 100.00%
Tax -3,642 -2,296 -7,436 -4,718 -5,738 -2,852 -2,090 44.86%
  QoQ % -58.62% 69.12% -57.59% 17.76% -101.19% -36.46% -
  Horiz. % 174.26% 109.86% 355.79% 225.77% 274.55% 136.46% 100.00%
NP -2,062 -16,188 11,620 5,858 9,062 4,624 13,532 -
  QoQ % 87.26% -239.31% 98.34% -35.35% 95.98% -65.83% -
  Horiz. % -15.24% -119.63% 85.87% 43.29% 66.97% 34.17% 100.00%
NP to SH -1,476 -12,960 11,167 5,942 8,916 4,696 11,936 -
  QoQ % 88.61% -216.06% 87.91% -33.35% 89.86% -60.66% -
  Horiz. % -12.37% -108.58% 93.56% 49.79% 74.70% 39.34% 100.00%
Tax Rate 230.51 % - % 39.02 % 44.61 % 38.77 % 38.15 % 13.38 % 568.20%
  QoQ % 0.00% 0.00% -12.53% 15.06% 1.63% 185.13% -
  Horiz. % 1,722.80% 0.00% 291.63% 333.41% 289.76% 285.13% 100.00%
Total Cost 795,032 768,176 660,792 651,748 636,616 631,120 595,468 21.27%
  QoQ % 3.50% 16.25% 1.39% 2.38% 0.87% 5.99% -
  Horiz. % 133.51% 129.00% 110.97% 109.45% 106.91% 105.99% 100.00%
Net Worth 151,553 148,829 152,576 145,937 145,969 142,462 140,810 5.03%
  QoQ % 1.83% -2.46% 4.55% -0.02% 2.46% 1.17% -
  Horiz. % 107.63% 105.69% 108.36% 103.64% 103.66% 101.17% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 151,553 148,829 152,576 145,937 145,969 142,462 140,810 5.03%
  QoQ % 1.83% -2.46% 4.55% -0.02% 2.46% 1.17% -
  Horiz. % 107.63% 105.69% 108.36% 103.64% 103.66% 101.17% 100.00%
NOSH 131,785 131,707 131,531 131,474 131,504 131,910 131,598 0.09%
  QoQ % 0.06% 0.13% 0.04% -0.02% -0.31% 0.24% -
  Horiz. % 100.14% 100.08% 99.95% 99.91% 99.93% 100.24% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -0.26 % -2.15 % 1.73 % 0.89 % 1.40 % 0.73 % 2.22 % -
  QoQ % 87.91% -224.28% 94.38% -36.43% 91.78% -67.12% -
  Horiz. % -11.71% -96.85% 77.93% 40.09% 63.06% 32.88% 100.00%
ROE -0.97 % -8.71 % 7.32 % 4.07 % 6.11 % 3.30 % 8.48 % -
  QoQ % 88.86% -218.99% 79.85% -33.39% 85.15% -61.08% -
  Horiz. % -11.44% -102.71% 86.32% 48.00% 72.05% 38.92% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 601.71 570.95 511.22 500.18 490.99 481.95 462.77 19.15%
  QoQ % 5.39% 11.68% 2.21% 1.87% 1.88% 4.14% -
  Horiz. % 130.02% 123.38% 110.47% 108.08% 106.10% 104.14% 100.00%
EPS -1.12 -9.84 8.49 4.52 6.78 3.56 9.07 -
  QoQ % 88.62% -215.90% 87.83% -33.33% 90.45% -60.75% -
  Horiz. % -12.35% -108.49% 93.61% 49.83% 74.75% 39.25% 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 1.1500 1.1300 1.1600 1.1100 1.1100 1.0800 1.0700 4.93%
  QoQ % 1.77% -2.59% 4.50% 0.00% 2.78% 0.93% -
  Horiz. % 107.48% 105.61% 108.41% 103.74% 103.74% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.84 108.90 97.38 95.24 93.51 92.07 88.20 19.26%
  QoQ % 5.45% 11.83% 2.25% 1.85% 1.56% 4.39% -
  Horiz. % 130.20% 123.47% 110.41% 107.98% 106.02% 104.39% 100.00%
EPS -0.21 -1.88 1.62 0.86 1.29 0.68 1.73 -
  QoQ % 88.83% -216.05% 88.37% -33.33% 89.71% -60.69% -
  Horiz. % -12.14% -108.67% 93.64% 49.71% 74.57% 39.31% 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 0.2195 0.2155 0.2210 0.2113 0.2114 0.2063 0.2039 5.04%
  QoQ % 1.86% -2.49% 4.59% -0.05% 2.47% 1.18% -
  Horiz. % 107.65% 105.69% 108.39% 103.63% 103.68% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.0500 1.0200 1.1000 0.5600 0.4800 0.5300 0.5800 -
P/RPS 0.17 0.18 0.22 0.11 0.10 0.11 0.13 19.60%
  QoQ % -5.56% -18.18% 100.00% 10.00% -9.09% -15.38% -
  Horiz. % 130.77% 138.46% 169.23% 84.62% 76.92% 84.62% 100.00%
P/EPS -93.75 -10.37 12.96 12.39 7.08 14.89 6.39 -
  QoQ % -804.05% -180.02% 4.60% 75.00% -52.45% 133.02% -
  Horiz. % -1,467.14% -162.28% 202.82% 193.90% 110.80% 233.02% 100.00%
EY -1.07 -9.65 7.72 8.07 14.13 6.72 15.64 -
  QoQ % 88.91% -225.00% -4.34% -42.89% 110.27% -57.03% -
  Horiz. % -6.84% -61.70% 49.36% 51.60% 90.35% 42.97% 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 0.91 0.90 0.95 0.50 0.43 0.49 0.54 41.66%
  QoQ % 1.11% -5.26% 90.00% 16.28% -12.24% -9.26% -
  Horiz. % 168.52% 166.67% 175.93% 92.59% 79.63% 90.74% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 -
Price 1.0700 0.9200 1.1000 0.8650 0.5750 0.5000 0.5750 -
P/RPS 0.18 0.16 0.22 0.17 0.12 0.10 0.12 31.07%
  QoQ % 12.50% -27.27% 29.41% 41.67% 20.00% -16.67% -
  Horiz. % 150.00% 133.33% 183.33% 141.67% 100.00% 83.33% 100.00%
P/EPS -95.54 -9.35 12.96 19.14 8.48 14.04 6.34 -
  QoQ % -921.82% -172.15% -32.29% 125.71% -39.60% 121.45% -
  Horiz. % -1,506.94% -147.48% 204.42% 301.89% 133.75% 221.45% 100.00%
EY -1.05 -10.70 7.72 5.23 11.79 7.12 15.77 -
  QoQ % 90.19% -238.60% 47.61% -55.64% 65.59% -54.85% -
  Horiz. % -6.66% -67.85% 48.95% 33.16% 74.76% 45.15% 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 0.93 0.81 0.95 0.78 0.52 0.46 0.54 43.73%
  QoQ % 14.81% -14.74% 21.79% 50.00% 13.04% -14.81% -
  Horiz. % 172.22% 150.00% 175.93% 144.44% 96.30% 85.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS