Highlights

[CAB] QoQ Annualized Quarter Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     57.91%    YoY -     84.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 635,744 609,000 584,633 575,778 552,040 534,553 529,509 12.93%
  QoQ % 4.39% 4.17% 1.54% 4.30% 3.27% 0.95% -
  Horiz. % 120.06% 115.01% 110.41% 108.74% 104.26% 100.95% 100.00%
PBT 7,476 15,622 2,501 -3,360 -4,256 119 -9,274 -
  QoQ % -52.14% 524.55% 174.44% 21.05% -3,676.47% 101.28% -
  Horiz. % -80.61% -168.44% -26.97% 36.23% 45.89% -1.28% 100.00%
Tax -2,852 -2,090 360 2,268 524 1,281 8 -
  QoQ % -36.46% -680.56% -84.13% 332.82% -59.09% 15,912.50% -
  Horiz. % -35,650.00% -26,125.00% 4,500.00% 28,350.00% 6,550.00% 16,012.50% 100.00%
NP 4,624 13,532 2,861 -1,092 -3,732 1,400 -9,266 -
  QoQ % -65.83% 372.93% 362.03% 70.74% -366.57% 115.11% -
  Horiz. % -49.90% -146.03% -30.88% 11.78% 40.27% -15.11% 100.00%
NP to SH 4,696 11,936 1,869 -1,542 -3,664 -3,010 -9,120 -
  QoQ % -60.66% 538.52% 221.23% 57.91% -21.73% 67.00% -
  Horiz. % -51.49% -130.88% -20.50% 16.91% 40.18% 33.00% 100.00%
Tax Rate 38.15 % 13.38 % -14.39 % - % - % -1,076.47 % - % -
  QoQ % 185.13% 192.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.54% -1.24% 1.34% 0.00% 0.00% 100.00% -
Total Cost 631,120 595,468 581,772 576,870 555,772 533,153 538,775 11.09%
  QoQ % 5.99% 2.35% 0.85% 3.80% 4.24% -1.04% -
  Horiz. % 117.14% 110.52% 107.98% 107.07% 103.15% 98.96% 100.00%
Net Worth 142,462 140,810 130,941 128,064 128,240 128,996 90,761 34.95%
  QoQ % 1.17% 7.54% 2.25% -0.14% -0.59% 42.13% -
  Horiz. % 156.96% 155.14% 144.27% 141.10% 141.29% 142.13% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 142,462 140,810 130,941 128,064 128,240 128,996 90,761 34.95%
  QoQ % 1.17% 7.54% 2.25% -0.14% -0.59% 42.13% -
  Horiz. % 156.96% 155.14% 144.27% 141.10% 141.29% 142.13% 100.00%
NOSH 131,910 131,598 132,264 130,677 130,857 131,628 131,538 0.19%
  QoQ % 0.24% -0.50% 1.21% -0.14% -0.59% 0.07% -
  Horiz. % 100.28% 100.05% 100.55% 99.35% 99.48% 100.07% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.73 % 2.22 % 0.49 % -0.19 % -0.68 % 0.26 % -1.75 % -
  QoQ % -67.12% 353.06% 357.89% 72.06% -361.54% 114.86% -
  Horiz. % -41.71% -126.86% -28.00% 10.86% 38.86% -14.86% 100.00%
ROE 3.30 % 8.48 % 1.43 % -1.20 % -2.86 % -2.33 % -10.05 % -
  QoQ % -61.08% 493.01% 219.17% 58.04% -22.75% 76.82% -
  Horiz. % -32.84% -84.38% -14.23% 11.94% 28.46% 23.18% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 481.95 462.77 442.02 440.61 421.86 406.11 402.55 12.71%
  QoQ % 4.14% 4.69% 0.32% 4.44% 3.88% 0.88% -
  Horiz. % 119.72% 114.96% 109.80% 109.45% 104.80% 100.88% 100.00%
EPS 3.56 9.07 1.41 -1.18 -2.80 -2.29 -6.93 -
  QoQ % -60.75% 543.26% 219.49% 57.86% -22.27% 66.96% -
  Horiz. % -51.37% -130.88% -20.35% 17.03% 40.40% 33.04% 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 1.0800 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 34.70%
  QoQ % 0.93% 8.08% 1.02% 0.00% 0.00% 42.03% -
  Horiz. % 156.52% 155.07% 143.48% 142.03% 142.03% 142.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 92.07 88.20 84.67 83.38 79.95 77.41 76.68 12.93%
  QoQ % 4.39% 4.17% 1.55% 4.29% 3.28% 0.95% -
  Horiz. % 120.07% 115.02% 110.42% 108.74% 104.26% 100.95% 100.00%
EPS 0.68 1.73 0.27 -0.22 -0.53 -0.44 -1.32 -
  QoQ % -60.69% 540.74% 222.73% 58.49% -20.45% 66.67% -
  Horiz. % -51.52% -131.06% -20.45% 16.67% 40.15% 33.33% 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 0.2063 0.2039 0.1896 0.1855 0.1857 0.1868 0.1314 34.97%
  QoQ % 1.18% 7.54% 2.21% -0.11% -0.59% 42.16% -
  Horiz. % 157.00% 155.18% 144.29% 141.17% 141.32% 142.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.5300 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 -
P/RPS 0.11 0.13 0.13 0.10 0.09 0.09 0.09 14.27%
  QoQ % -15.38% 0.00% 30.00% 11.11% 0.00% 0.00% -
  Horiz. % 122.22% 144.44% 144.44% 111.11% 100.00% 100.00% 100.00%
P/EPS 14.89 6.39 39.27 -37.71 -13.21 -15.31 -5.05 -
  QoQ % 133.02% -83.73% 204.14% -185.47% 13.72% -203.17% -
  Horiz. % -294.85% -126.53% -777.62% 746.73% 261.58% 303.17% 100.00%
EY 6.72 15.64 2.55 -2.65 -7.57 -6.53 -19.81 -
  QoQ % -57.03% 513.33% 196.23% 64.99% -15.93% 67.04% -
  Horiz. % -33.92% -78.95% -12.87% 13.38% 38.21% 32.96% 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 0.49 0.54 0.56 0.45 0.38 0.36 0.51 -2.62%
  QoQ % -9.26% -3.57% 24.44% 18.42% 5.56% -29.41% -
  Horiz. % 96.08% 105.88% 109.80% 88.24% 74.51% 70.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 -
Price 0.5000 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 -
P/RPS 0.10 0.12 0.13 0.13 0.11 0.09 0.09 7.26%
  QoQ % -16.67% -7.69% 0.00% 18.18% 22.22% 0.00% -
  Horiz. % 111.11% 133.33% 144.44% 144.44% 122.22% 100.00% 100.00%
P/EPS 14.04 6.34 40.33 -47.88 -15.89 -16.18 -5.05 -
  QoQ % 121.45% -84.28% 184.23% -201.32% 1.79% -220.40% -
  Horiz. % -278.02% -125.54% -798.61% 948.12% 314.65% 320.40% 100.00%
EY 7.12 15.77 2.48 -2.09 -6.29 -6.18 -19.81 -
  QoQ % -54.85% 535.89% 218.66% 66.77% -1.78% 68.80% -
  Horiz. % -35.94% -79.61% -12.52% 10.55% 31.75% 31.20% 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 0.46 0.54 0.58 0.58 0.45 0.38 0.51 -6.63%
  QoQ % -14.81% -6.90% 0.00% 28.89% 18.42% -25.49% -
  Horiz. % 90.20% 105.88% 113.73% 113.73% 88.24% 74.51% 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.
 


 

392  304  527  750 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.365+0.065 
 XOX 0.050.00 
 SAPNRG 0.240.00 
 MYEG 1.23-0.01 
 FPGROUP 0.96+0.01 
 MTOUCHE 0.195+0.01 
 ARMADA 0.39+0.005 
 ICON 0.120.00 
 BINACOM 0.55+0.055 
 ASB 0.165+0.02 
Partners & Brokers