Highlights

[CAB] QoQ Annualized Quarter Result on 2011-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -46.86%    YoY -     341.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 534,553 529,509 534,898 546,664 490,966 480,186 475,706 8.06%
  QoQ % 0.95% -1.01% -2.15% 11.34% 2.24% 0.94% -
  Horiz. % 112.37% 111.31% 112.44% 114.92% 103.21% 100.94% 100.00%
PBT 119 -9,274 -11,888 10,468 19,554 16,632 10,524 -94.92%
  QoQ % 101.28% 21.98% -213.57% -46.47% 17.57% 58.04% -
  Horiz. % 1.13% -88.13% -112.96% 99.47% 185.80% 158.04% 100.00%
Tax 1,281 8 1,596 -3,880 -4,995 -4,840 -3,446 -
  QoQ % 15,912.50% -99.50% 141.13% 22.32% -3.20% -40.45% -
  Horiz. % -37.17% -0.23% -46.31% 112.59% 144.95% 140.45% 100.00%
NP 1,400 -9,266 -10,292 6,588 14,559 11,792 7,078 -65.95%
  QoQ % 115.11% 9.96% -256.22% -54.75% 23.47% 66.60% -
  Horiz. % 19.78% -130.92% -145.41% 93.08% 205.69% 166.60% 100.00%
NP to SH -3,010 -9,120 -9,730 6,712 12,631 9,673 5,636 -
  QoQ % 67.00% 6.27% -244.96% -46.86% 30.58% 71.63% -
  Horiz. % -53.41% -161.82% -172.64% 119.09% 224.11% 171.63% 100.00%
Tax Rate -1,076.47 % - % - % 37.07 % 25.54 % 29.10 % 32.74 % -
  QoQ % 0.00% 0.00% 0.00% 45.14% -12.23% -11.12% -
  Horiz. % -3,287.93% 0.00% 0.00% 113.23% 78.01% 88.88% 100.00%
Total Cost 533,153 538,775 545,190 540,076 476,407 468,394 468,628 8.95%
  QoQ % -1.04% -1.18% 0.95% 13.36% 1.71% -0.05% -
  Horiz. % 113.77% 114.97% 116.34% 115.25% 101.66% 99.95% 100.00%
Net Worth 128,996 90,761 92,040 98,320 97,359 93,485 88,227 28.73%
  QoQ % 42.13% -1.39% -6.39% 0.99% 4.14% 5.96% -
  Horiz. % 146.21% 102.87% 104.32% 111.44% 110.35% 105.96% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 128,996 90,761 92,040 98,320 97,359 93,485 88,227 28.73%
  QoQ % 42.13% -1.39% -6.39% 0.99% 4.14% 5.96% -
  Horiz. % 146.21% 102.87% 104.32% 111.44% 110.35% 105.96% 100.00%
NOSH 131,628 131,538 131,486 131,093 131,567 131,669 131,682 -0.03%
  QoQ % 0.07% 0.04% 0.30% -0.36% -0.08% -0.01% -
  Horiz. % 99.96% 99.89% 99.85% 99.55% 99.91% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.26 % -1.75 % -1.92 % 1.21 % 2.97 % 2.46 % 1.49 % -68.67%
  QoQ % 114.86% 8.85% -258.68% -59.26% 20.73% 65.10% -
  Horiz. % 17.45% -117.45% -128.86% 81.21% 199.33% 165.10% 100.00%
ROE -2.33 % -10.05 % -10.57 % 6.83 % 12.97 % 10.35 % 6.39 % -
  QoQ % 76.82% 4.92% -254.76% -47.34% 25.31% 61.97% -
  Horiz. % -36.46% -157.28% -165.41% 106.89% 202.97% 161.97% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 406.11 402.55 406.81 417.00 373.17 364.69 361.25 8.09%
  QoQ % 0.88% -1.05% -2.44% 11.75% 2.33% 0.95% -
  Horiz. % 112.42% 111.43% 112.61% 115.43% 103.30% 100.95% 100.00%
EPS -2.29 -6.93 -7.40 5.12 9.60 7.35 4.28 -
  QoQ % 66.96% 6.35% -244.53% -46.67% 30.61% 71.73% -
  Horiz. % -53.50% -161.92% -172.90% 119.63% 224.30% 171.73% 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 0.6900 0.7000 0.7500 0.7400 0.7100 0.6700 28.77%
  QoQ % 42.03% -1.43% -6.67% 1.35% 4.23% 5.97% -
  Horiz. % 146.27% 102.99% 104.48% 111.94% 110.45% 105.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.41 76.68 77.46 79.17 71.10 69.54 68.89 8.06%
  QoQ % 0.95% -1.01% -2.16% 11.35% 2.24% 0.94% -
  Horiz. % 112.37% 111.31% 112.44% 114.92% 103.21% 100.94% 100.00%
EPS -0.44 -1.32 -1.41 0.97 1.83 1.40 0.82 -
  QoQ % 66.67% 6.38% -245.36% -46.99% 30.71% 70.73% -
  Horiz. % -53.66% -160.98% -171.95% 118.29% 223.17% 170.73% 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 0.1868 0.1314 0.1333 0.1424 0.1410 0.1354 0.1278 28.71%
  QoQ % 42.16% -1.43% -6.39% 0.99% 4.14% 5.95% -
  Horiz. % 146.17% 102.82% 104.30% 111.42% 110.33% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3500 0.3500 0.4000 0.3400 0.3300 0.2900 0.3000 -
P/RPS 0.09 0.09 0.10 0.08 0.09 0.08 0.08 8.15%
  QoQ % 0.00% -10.00% 25.00% -11.11% 12.50% 0.00% -
  Horiz. % 112.50% 112.50% 125.00% 100.00% 112.50% 100.00% 100.00%
P/EPS -15.31 -5.05 -5.41 6.64 3.44 3.95 7.01 -
  QoQ % -203.17% 6.65% -181.48% 93.02% -12.91% -43.65% -
  Horiz. % -218.40% -72.04% -77.18% 94.72% 49.07% 56.35% 100.00%
EY -6.53 -19.81 -18.50 15.06 29.09 25.33 14.27 -
  QoQ % 67.04% -7.08% -222.84% -48.23% 14.84% 77.51% -
  Horiz. % -45.76% -138.82% -129.64% 105.54% 203.85% 177.51% 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 0.36 0.51 0.57 0.45 0.45 0.41 0.45 -13.79%
  QoQ % -29.41% -10.53% 26.67% 0.00% 9.76% -8.89% -
  Horiz. % 80.00% 113.33% 126.67% 100.00% 100.00% 91.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 -
Price 0.3700 0.3500 0.3200 0.3800 0.3400 0.3400 0.2900 -
P/RPS 0.09 0.09 0.08 0.09 0.09 0.09 0.08 8.15%
  QoQ % 0.00% 12.50% -11.11% 0.00% 0.00% 12.50% -
  Horiz. % 112.50% 112.50% 100.00% 112.50% 112.50% 112.50% 100.00%
P/EPS -16.18 -5.05 -4.32 7.42 3.54 4.63 6.78 -
  QoQ % -220.40% -16.90% -158.22% 109.60% -23.54% -31.71% -
  Horiz. % -238.64% -74.48% -63.72% 109.44% 52.21% 68.29% 100.00%
EY -6.18 -19.81 -23.13 13.47 28.24 21.61 14.76 -
  QoQ % 68.80% 14.35% -271.71% -52.30% 30.68% 46.41% -
  Horiz. % -41.87% -134.21% -156.71% 91.26% 191.33% 146.41% 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 0.38 0.51 0.46 0.51 0.46 0.48 0.43 -7.89%
  QoQ % -25.49% 10.87% -9.80% 10.87% -4.17% 11.63% -
  Horiz. % 88.37% 118.60% 106.98% 118.60% 106.98% 111.63% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers