Highlights

[CAB] QoQ Cumulative Quarter Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     -40.60%    YoY -     -194.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 287,889 138,010 534,553 397,132 267,449 136,666 490,966 -29.92%
  QoQ % 108.60% -74.18% 34.60% 48.49% 95.70% -72.16% -
  Horiz. % 58.64% 28.11% 108.88% 80.89% 54.47% 27.84% 100.00%
PBT -1,680 -1,064 119 -6,956 -5,944 2,617 19,554 -
  QoQ % -57.89% -994.12% 101.71% -17.03% -327.13% -86.62% -
  Horiz. % -8.59% -5.44% 0.61% -35.57% -30.40% 13.38% 100.00%
Tax 1,134 131 1,281 6 798 -970 -4,995 -
  QoQ % 765.65% -89.77% 21,250.00% -99.25% 182.27% 80.58% -
  Horiz. % -22.70% -2.62% -25.65% -0.12% -15.98% 19.42% 100.00%
NP -546 -933 1,400 -6,950 -5,146 1,647 14,559 -
  QoQ % 41.48% -166.64% 120.14% -35.06% -412.45% -88.69% -
  Horiz. % -3.75% -6.41% 9.62% -47.74% -35.35% 11.31% 100.00%
NP to SH -771 -916 -3,010 -6,840 -4,865 1,678 12,631 -
  QoQ % 15.83% 69.57% 55.99% -40.60% -389.93% -86.72% -
  Horiz. % -6.10% -7.25% -23.83% -54.15% -38.52% 13.28% 100.00%
Tax Rate - % - % -1,076.47 % - % - % 37.07 % 25.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 45.14% -
  Horiz. % 0.00% 0.00% -4,214.84% 0.00% 0.00% 145.14% 100.00%
Total Cost 288,435 138,943 533,153 404,082 272,595 135,019 476,407 -28.41%
  QoQ % 107.59% -73.94% 31.94% 48.24% 101.89% -71.66% -
  Horiz. % 60.54% 29.16% 111.91% 84.82% 57.22% 28.34% 100.00%
Net Worth 128,064 128,240 128,996 90,761 92,040 98,320 97,359 20.03%
  QoQ % -0.14% -0.59% 42.13% -1.39% -6.39% 0.99% -
  Horiz. % 131.54% 131.72% 132.49% 93.22% 94.54% 100.99% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 128,064 128,240 128,996 90,761 92,040 98,320 97,359 20.03%
  QoQ % -0.14% -0.59% 42.13% -1.39% -6.39% 0.99% -
  Horiz. % 131.54% 131.72% 132.49% 93.22% 94.54% 100.99% 100.00%
NOSH 130,677 130,857 131,628 131,538 131,486 131,093 131,567 -0.45%
  QoQ % -0.14% -0.59% 0.07% 0.04% 0.30% -0.36% -
  Horiz. % 99.32% 99.46% 100.05% 99.98% 99.94% 99.64% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.19 % -0.68 % 0.26 % -1.75 % -1.92 % 1.21 % 2.97 % -
  QoQ % 72.06% -361.54% 114.86% 8.85% -258.68% -59.26% -
  Horiz. % -6.40% -22.90% 8.75% -58.92% -64.65% 40.74% 100.00%
ROE -0.60 % -0.71 % -2.33 % -7.54 % -5.29 % 1.71 % 12.97 % -
  QoQ % 15.49% 69.53% 69.10% -42.53% -409.36% -86.82% -
  Horiz. % -4.63% -5.47% -17.96% -58.13% -40.79% 13.18% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 220.30 105.47 406.11 301.91 203.40 104.25 373.17 -29.60%
  QoQ % 108.87% -74.03% 34.51% 48.43% 95.11% -72.06% -
  Horiz. % 59.03% 28.26% 108.83% 80.90% 54.51% 27.94% 100.00%
EPS -0.59 -0.70 -2.29 -5.20 -3.70 1.28 9.60 -
  QoQ % 15.71% 69.43% 55.96% -40.54% -389.06% -86.67% -
  Horiz. % -6.15% -7.29% -23.85% -54.17% -38.54% 13.33% 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 0.9800 0.9800 0.9800 0.6900 0.7000 0.7500 0.7400 20.57%
  QoQ % 0.00% 0.00% 42.03% -1.43% -6.67% 1.35% -
  Horiz. % 132.43% 132.43% 132.43% 93.24% 94.59% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.59 20.90 80.94 60.13 40.49 20.69 74.34 -29.92%
  QoQ % 108.56% -74.18% 34.61% 48.51% 95.70% -72.17% -
  Horiz. % 58.64% 28.11% 108.88% 80.89% 54.47% 27.83% 100.00%
EPS -0.12 -0.14 -0.46 -1.04 -0.74 0.25 1.91 -
  QoQ % 14.29% 69.57% 55.77% -40.54% -396.00% -86.91% -
  Horiz. % -6.28% -7.33% -24.08% -54.45% -38.74% 13.09% 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 0.1939 0.1942 0.1953 0.1374 0.1394 0.1489 0.1474 20.04%
  QoQ % -0.15% -0.56% 42.14% -1.43% -6.38% 1.02% -
  Horiz. % 131.55% 131.75% 132.50% 93.22% 94.57% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4450 0.3700 0.3500 0.3500 0.4000 0.3400 0.3300 -
P/RPS 0.20 0.35 0.09 0.12 0.20 0.33 0.09 70.21%
  QoQ % -42.86% 288.89% -25.00% -40.00% -39.39% 266.67% -
  Horiz. % 222.22% 388.89% 100.00% 133.33% 222.22% 366.67% 100.00%
P/EPS -75.42 -52.86 -15.31 -6.73 -10.81 26.56 3.44 -
  QoQ % -42.68% -245.26% -127.49% 37.74% -140.70% 672.09% -
  Horiz. % -2,192.44% -1,536.63% -445.06% -195.64% -314.24% 772.09% 100.00%
EY -1.33 -1.89 -6.53 -14.86 -9.25 3.76 29.09 -
  QoQ % 29.63% 71.06% 56.06% -60.65% -346.01% -87.07% -
  Horiz. % -4.57% -6.50% -22.45% -51.08% -31.80% 12.93% 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 0.45 0.38 0.36 0.51 0.57 0.45 0.45 -
  QoQ % 18.42% 5.56% -29.41% -10.53% 26.67% 0.00% -
  Horiz. % 100.00% 84.44% 80.00% 113.33% 126.67% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.5650 0.4450 0.3700 0.3500 0.3200 0.3800 0.3400 -
P/RPS 0.26 0.42 0.09 0.12 0.16 0.36 0.09 102.71%
  QoQ % -38.10% 366.67% -25.00% -25.00% -55.56% 300.00% -
  Horiz. % 288.89% 466.67% 100.00% 133.33% 177.78% 400.00% 100.00%
P/EPS -95.76 -63.57 -16.18 -6.73 -8.65 29.69 3.54 -
  QoQ % -50.64% -292.89% -140.42% 22.20% -129.13% 738.70% -
  Horiz. % -2,705.08% -1,795.76% -457.06% -190.11% -244.35% 838.70% 100.00%
EY -1.04 -1.57 -6.18 -14.86 -11.56 3.37 28.24 -
  QoQ % 33.76% 74.60% 58.41% -28.55% -443.03% -88.07% -
  Horiz. % -3.68% -5.56% -21.88% -52.62% -40.93% 11.93% 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 0.58 0.45 0.38 0.51 0.46 0.51 0.46 16.69%
  QoQ % 28.89% 18.42% -25.49% 10.87% -9.80% 10.87% -
  Horiz. % 126.09% 97.83% 82.61% 110.87% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers