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 - 660,460
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 120.06 113.86 101.81 99.57 97.76 96.26 92.21 19.26%
  QoQ % 5.45% 11.84% 2.25% 1.85% 1.56% 4.39% -
  Horiz. % 130.20% 123.48% 110.41% 107.98% 106.02% 104.39% 100.00%
EPS -0.22 -1.96 1.69 0.90 1.35 0.71 1.81 -
  QoQ % 88.78% -215.98% 87.78% -33.33% 90.14% -60.77% -
  Horiz. % -12.15% -108.29% 93.37% 49.72% 74.59% 39.23% 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 0.2295 0.2253 0.2310 0.2210 0.2210 0.2157 0.2132 5.04%
  QoQ % 1.86% -2.47% 4.52% 0.00% 2.46% 1.17% -
  Horiz. % 107.65% 105.68% 108.35% 103.66% 103.66% 101.17% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers