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 - 690,508
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 41.69 19.99 77.41 57.51 38.73 19.79 71.10 -29.92%
  QoQ % 108.55% -74.18% 34.60% 48.49% 95.70% -72.17% -
  Horiz. % 58.64% 28.12% 108.87% 80.89% 54.47% 27.83% 100.00%
EPS -0.11 -0.13 -0.44 -0.99 -0.70 0.24 1.83 -
  QoQ % 15.38% 70.45% 55.56% -41.43% -391.67% -86.89% -
  Horiz. % -6.01% -7.10% -24.04% -54.10% -38.25% 13.11% 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 0.1855 0.1857 0.1868 0.1314 0.1333 0.1424 0.1410 20.04%
  QoQ % -0.11% -0.59% 42.16% -1.43% -6.39% 0.99% -
  Horiz. % 131.56% 131.70% 132.48% 93.19% 94.54% 100.99% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS