Highlights

[CAB] QoQ Annualized Quarter Result on 2012-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -21.73%    YoY -     -154.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 609,000 584,633 575,778 552,040 534,553 529,509 534,898 9.03%
  QoQ % 4.17% 1.54% 4.30% 3.27% 0.95% -1.01% -
  Horiz. % 113.85% 109.30% 107.64% 103.20% 99.94% 98.99% 100.00%
PBT 15,622 2,501 -3,360 -4,256 119 -9,274 -11,888 -
  QoQ % 524.55% 174.44% 21.05% -3,676.47% 101.28% 21.98% -
  Horiz. % -131.41% -21.04% 28.26% 35.80% -1.00% 78.02% 100.00%
Tax -2,090 360 2,268 524 1,281 8 1,596 -
  QoQ % -680.56% -84.13% 332.82% -59.09% 15,912.50% -99.50% -
  Horiz. % -130.95% 22.56% 142.11% 32.83% 80.26% 0.50% 100.00%
NP 13,532 2,861 -1,092 -3,732 1,400 -9,266 -10,292 -
  QoQ % 372.93% 362.03% 70.74% -366.57% 115.11% 9.96% -
  Horiz. % -131.48% -27.80% 10.61% 36.26% -13.60% 90.04% 100.00%
NP to SH 11,936 1,869 -1,542 -3,664 -3,010 -9,120 -9,730 -
  QoQ % 538.52% 221.23% 57.91% -21.73% 67.00% 6.27% -
  Horiz. % -122.67% -19.21% 15.85% 37.66% 30.94% 93.73% 100.00%
Tax Rate 13.38 % -14.39 % - % - % -1,076.47 % - % - % -
  QoQ % 192.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.24% 1.34% 0.00% 0.00% 100.00% - -
Total Cost 595,468 581,772 576,870 555,772 533,153 538,775 545,190 6.05%
  QoQ % 2.35% 0.85% 3.80% 4.24% -1.04% -1.18% -
  Horiz. % 109.22% 106.71% 105.81% 101.94% 97.79% 98.82% 100.00%
Net Worth 140,810 130,941 128,064 128,240 128,996 90,761 92,040 32.74%
  QoQ % 7.54% 2.25% -0.14% -0.59% 42.13% -1.39% -
  Horiz. % 152.99% 142.27% 139.14% 139.33% 140.15% 98.61% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 140,810 130,941 128,064 128,240 128,996 90,761 92,040 32.74%
  QoQ % 7.54% 2.25% -0.14% -0.59% 42.13% -1.39% -
  Horiz. % 152.99% 142.27% 139.14% 139.33% 140.15% 98.61% 100.00%
NOSH 131,598 132,264 130,677 130,857 131,628 131,538 131,486 0.06%
  QoQ % -0.50% 1.21% -0.14% -0.59% 0.07% 0.04% -
  Horiz. % 100.09% 100.59% 99.39% 99.52% 100.11% 100.04% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.22 % 0.49 % -0.19 % -0.68 % 0.26 % -1.75 % -1.92 % -
  QoQ % 353.06% 357.89% 72.06% -361.54% 114.86% 8.85% -
  Horiz. % -115.62% -25.52% 9.90% 35.42% -13.54% 91.15% 100.00%
ROE 8.48 % 1.43 % -1.20 % -2.86 % -2.33 % -10.05 % -10.57 % -
  QoQ % 493.01% 219.17% 58.04% -22.75% 76.82% 4.92% -
  Horiz. % -80.23% -13.53% 11.35% 27.06% 22.04% 95.08% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 462.77 442.02 440.61 421.86 406.11 402.55 406.81 8.96%
  QoQ % 4.69% 0.32% 4.44% 3.88% 0.88% -1.05% -
  Horiz. % 113.76% 108.66% 108.31% 103.70% 99.83% 98.95% 100.00%
EPS 9.07 1.41 -1.18 -2.80 -2.29 -6.93 -7.40 -
  QoQ % 543.26% 219.49% 57.86% -22.27% 66.96% 6.35% -
  Horiz. % -122.57% -19.05% 15.95% 37.84% 30.95% 93.65% 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 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 0.7000 32.66%
  QoQ % 8.08% 1.02% 0.00% 0.00% 42.03% -1.43% -
  Horiz. % 152.86% 141.43% 140.00% 140.00% 140.00% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.09 88.40 87.06 83.47 80.83 80.07 80.88 9.03%
  QoQ % 4.17% 1.54% 4.30% 3.27% 0.95% -1.00% -
  Horiz. % 113.86% 109.30% 107.64% 103.20% 99.94% 99.00% 100.00%
EPS 1.80 0.28 -0.23 -0.55 -0.46 -1.38 -1.47 -
  QoQ % 542.86% 221.74% 58.18% -19.57% 66.67% 6.12% -
  Horiz. % -122.45% -19.05% 15.65% 37.41% 31.29% 93.88% 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 0.2129 0.1980 0.1936 0.1939 0.1951 0.1372 0.1392 32.71%
  QoQ % 7.53% 2.27% -0.15% -0.62% 42.20% -1.44% -
  Horiz. % 152.95% 142.24% 139.08% 139.30% 140.16% 98.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 0.4000 -
P/RPS 0.13 0.13 0.10 0.09 0.09 0.09 0.10 19.09%
  QoQ % 0.00% 30.00% 11.11% 0.00% 0.00% -10.00% -
  Horiz. % 130.00% 130.00% 100.00% 90.00% 90.00% 90.00% 100.00%
P/EPS 6.39 39.27 -37.71 -13.21 -15.31 -5.05 -5.41 -
  QoQ % -83.73% 204.14% -185.47% 13.72% -203.17% 6.65% -
  Horiz. % -118.11% -725.88% 697.04% 244.18% 282.99% 93.35% 100.00%
EY 15.64 2.55 -2.65 -7.57 -6.53 -19.81 -18.50 -
  QoQ % 513.33% 196.23% 64.99% -15.93% 67.04% -7.08% -
  Horiz. % -84.54% -13.78% 14.32% 40.92% 35.30% 107.08% 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 0.54 0.56 0.45 0.38 0.36 0.51 0.57 -3.54%
  QoQ % -3.57% 24.44% 18.42% 5.56% -29.41% -10.53% -
  Horiz. % 94.74% 98.25% 78.95% 66.67% 63.16% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 -
Price 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 0.3200 -
P/RPS 0.12 0.13 0.13 0.11 0.09 0.09 0.08 31.00%
  QoQ % -7.69% 0.00% 18.18% 22.22% 0.00% 12.50% -
  Horiz. % 150.00% 162.50% 162.50% 137.50% 112.50% 112.50% 100.00%
P/EPS 6.34 40.33 -47.88 -15.89 -16.18 -5.05 -4.32 -
  QoQ % -84.28% 184.23% -201.32% 1.79% -220.40% -16.90% -
  Horiz. % -146.76% -933.56% 1,108.33% 367.82% 374.54% 116.90% 100.00%
EY 15.77 2.48 -2.09 -6.29 -6.18 -19.81 -23.13 -
  QoQ % 535.89% 218.66% 66.77% -1.78% 68.80% 14.35% -
  Horiz. % -68.18% -10.72% 9.04% 27.19% 26.72% 85.65% 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 0.54 0.58 0.58 0.45 0.38 0.51 0.46 11.27%
  QoQ % -6.90% 0.00% 28.89% 18.42% -25.49% 10.87% -
  Horiz. % 117.39% 126.09% 126.09% 97.83% 82.61% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers