Highlights

[CAB] QoQ Cumulative Quarter Result on 2015-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     1,081.71%    YoY -     62.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 521,355 253,704 891,692 628,095 396,485 187,997 672,412 -15.59%
  QoQ % 105.50% -71.55% 41.97% 58.42% 110.90% -72.04% -
  Horiz. % 77.54% 37.73% 132.61% 93.41% 58.96% 27.96% 100.00%
PBT 6,590 -3,841 29,286 12,956 790 -3,473 19,056 -50.70%
  QoQ % 271.57% -113.12% 126.04% 1,540.00% 122.75% -118.23% -
  Horiz. % 34.58% -20.16% 153.68% 67.99% 4.15% -18.23% 100.00%
Tax -1,814 -233 -8,343 -4,618 -1,821 -574 -7,436 -60.92%
  QoQ % -678.54% 97.21% -80.66% -153.60% -217.25% 92.28% -
  Horiz. % 24.39% 3.13% 112.20% 62.10% 24.49% 7.72% 100.00%
NP 4,776 -4,074 20,943 8,338 -1,031 -4,047 11,620 -44.69%
  QoQ % 217.23% -119.45% 151.18% 908.73% 74.52% -134.83% -
  Horiz. % 41.10% -35.06% 180.23% 71.76% -8.87% -34.83% 100.00%
NP to SH 1,997 -4,190 16,041 7,245 -738 -3,240 11,167 -68.23%
  QoQ % 147.66% -126.12% 121.41% 1,081.71% 77.22% -129.01% -
  Horiz. % 17.88% -37.52% 143.65% 64.88% -6.61% -29.01% 100.00%
Tax Rate 27.53 % - % 28.49 % 35.64 % 230.51 % - % 39.02 % -20.73%
  QoQ % 0.00% 0.00% -20.06% -84.54% 0.00% 0.00% -
  Horiz. % 70.55% 0.00% 73.01% 91.34% 590.75% 0.00% 100.00%
Total Cost 516,579 257,778 870,749 619,757 397,516 192,044 660,792 -15.13%
  QoQ % 100.40% -70.40% 40.50% 55.91% 106.99% -70.94% -
  Horiz. % 78.18% 39.01% 131.77% 93.79% 60.16% 29.06% 100.00%
Net Worth 181,545 178,713 169,584 155,443 151,553 148,829 152,576 12.28%
  QoQ % 1.58% 5.38% 9.10% 2.57% 1.83% -2.46% -
  Horiz. % 118.99% 117.13% 111.15% 101.88% 99.33% 97.54% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 181,545 178,713 169,584 155,443 151,553 148,829 152,576 12.28%
  QoQ % 1.58% 5.38% 9.10% 2.57% 1.83% -2.46% -
  Horiz. % 118.99% 117.13% 111.15% 101.88% 99.33% 97.54% 100.00%
NOSH 151,287 150,179 139,003 135,167 131,785 131,707 131,531 9.77%
  QoQ % 0.74% 8.04% 2.84% 2.57% 0.06% 0.13% -
  Horiz. % 115.02% 114.18% 105.68% 102.76% 100.19% 100.13% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.92 % -1.61 % 2.35 % 1.33 % -0.26 % -2.15 % 1.73 % -34.34%
  QoQ % 157.14% -168.51% 76.69% 611.54% 87.91% -224.28% -
  Horiz. % 53.18% -93.06% 135.84% 76.88% -15.03% -124.28% 100.00%
ROE 1.10 % -2.34 % 9.46 % 4.66 % -0.49 % -2.18 % 7.32 % -71.70%
  QoQ % 147.01% -124.74% 103.00% 1,051.02% 77.52% -129.78% -
  Horiz. % 15.03% -31.97% 129.23% 63.66% -6.69% -29.78% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 344.61 168.93 641.49 464.68 300.86 142.74 511.22 -23.10%
  QoQ % 104.00% -73.67% 38.05% 54.45% 110.77% -72.08% -
  Horiz. % 67.41% 33.04% 125.48% 90.90% 58.85% 27.92% 100.00%
EPS 1.32 -2.79 11.54 5.36 -0.56 -2.46 8.49 -71.05%
  QoQ % 147.31% -124.18% 115.30% 1,057.14% 77.24% -128.98% -
  Horiz. % 15.55% -32.86% 135.92% 63.13% -6.60% -28.98% 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 1.2000 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 2.28%
  QoQ % 0.84% -2.46% 6.09% 0.00% 1.77% -2.59% -
  Horiz. % 103.45% 102.59% 105.17% 99.14% 99.14% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.94 38.41 135.01 95.10 60.03 28.46 101.81 -15.59%
  QoQ % 105.52% -71.55% 41.97% 58.42% 110.93% -72.05% -
  Horiz. % 77.54% 37.73% 132.61% 93.41% 58.96% 27.95% 100.00%
EPS 0.30 -0.63 2.43 1.10 -0.11 -0.49 1.69 -68.38%
  QoQ % 147.62% -125.93% 120.91% 1,100.00% 77.55% -128.99% -
  Horiz. % 17.75% -37.28% 143.79% 65.09% -6.51% -28.99% 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 0.2749 0.2706 0.2568 0.2354 0.2295 0.2253 0.2310 12.29%
  QoQ % 1.59% 5.37% 9.09% 2.57% 1.86% -2.47% -
  Horiz. % 119.00% 117.14% 111.17% 101.90% 99.35% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.6100 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 -
P/RPS 0.47 0.93 0.16 0.23 0.35 0.71 0.22 65.80%
  QoQ % -49.46% 481.25% -30.43% -34.29% -50.70% 222.73% -
  Horiz. % 213.64% 422.73% 72.73% 104.55% 159.09% 322.73% 100.00%
P/EPS 121.97 -56.27 8.67 19.78 -187.50 -41.46 12.96 345.15%
  QoQ % 316.76% -749.02% -56.17% 110.55% -352.24% -419.91% -
  Horiz. % 941.13% -434.18% 66.90% 152.62% -1,446.76% -319.91% 100.00%
EY 0.82 -1.78 11.54 5.06 -0.53 -2.41 7.72 -77.54%
  QoQ % 146.07% -115.42% 128.06% 1,054.72% 78.01% -131.22% -
  Horiz. % 10.62% -23.06% 149.48% 65.54% -6.87% -31.22% 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 1.34 1.32 0.82 0.92 0.91 0.90 0.95 25.75%
  QoQ % 1.52% 60.98% -10.87% 1.10% 1.11% -5.26% -
  Horiz. % 141.05% 138.95% 86.32% 96.84% 95.79% 94.74% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 -
Price 1.6000 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 -
P/RPS 0.46 1.04 0.22 0.20 0.36 0.64 0.22 63.44%
  QoQ % -55.77% 372.73% 10.00% -44.44% -43.75% 190.91% -
  Horiz. % 209.09% 472.73% 100.00% 90.91% 163.64% 290.91% 100.00%
P/EPS 121.21 -62.72 12.22 17.54 -191.07 -37.40 12.96 343.30%
  QoQ % 293.26% -613.26% -30.33% 109.18% -410.88% -388.58% -
  Horiz. % 935.26% -483.95% 94.29% 135.34% -1,474.31% -288.58% 100.00%
EY 0.83 -1.59 8.18 5.70 -0.52 -2.67 7.72 -77.36%
  QoQ % 152.20% -119.44% 43.51% 1,196.15% 80.52% -134.59% -
  Horiz. % 10.75% -20.60% 105.96% 73.83% -6.74% -34.59% 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 1.33 1.47 1.16 0.82 0.93 0.81 0.95 25.12%
  QoQ % -9.52% 26.72% 41.46% -11.83% 14.81% -14.74% -
  Horiz. % 140.00% 154.74% 122.11% 86.32% 97.89% 85.26% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers