Highlights

[CAB] QoQ Cumulative Quarter Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     150.55%    YoY -     -6.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 628,095 396,485 187,997 672,412 493,205 322,839 158,936 150.59%
  QoQ % 58.42% 110.90% -72.04% 36.34% 52.77% 103.13% -
  Horiz. % 395.19% 249.46% 118.28% 423.07% 310.32% 203.13% 100.00%
PBT 12,956 790 -3,473 19,056 7,933 7,400 1,869 264.85%
  QoQ % 1,540.00% 122.75% -118.23% 140.21% 7.20% 295.93% -
  Horiz. % 693.20% 42.27% -185.82% 1,019.58% 424.45% 395.93% 100.00%
Tax -4,618 -1,821 -574 -7,436 -3,539 -2,869 -713 248.65%
  QoQ % -153.60% -217.25% 92.28% -110.12% -23.35% -302.38% -
  Horiz. % 647.69% 255.40% 80.50% 1,042.92% 496.35% 402.38% 100.00%
NP 8,338 -1,031 -4,047 11,620 4,394 4,531 1,156 274.66%
  QoQ % 908.73% 74.52% -134.83% 164.45% -3.02% 291.96% -
  Horiz. % 721.28% -89.19% -350.09% 1,005.19% 380.10% 391.96% 100.00%
NP to SH 7,245 -738 -3,240 11,167 4,457 4,458 1,174 237.57%
  QoQ % 1,081.71% 77.22% -129.01% 150.55% -0.02% 279.73% -
  Horiz. % 617.12% -62.86% -275.98% 951.19% 379.64% 379.73% 100.00%
Tax Rate 35.64 % 230.51 % - % 39.02 % 44.61 % 38.77 % 38.15 % -4.45%
  QoQ % -84.54% 0.00% 0.00% -12.53% 15.06% 1.63% -
  Horiz. % 93.42% 604.22% 0.00% 102.28% 116.93% 101.63% 100.00%
Total Cost 619,757 397,516 192,044 660,792 488,811 318,308 157,780 149.58%
  QoQ % 55.91% 106.99% -70.94% 35.18% 53.57% 101.74% -
  Horiz. % 392.80% 251.94% 121.72% 418.81% 309.81% 201.74% 100.00%
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
  QoQ % 2.57% 1.83% -2.46% 4.55% -0.02% 2.46% -
  Horiz. % 109.11% 106.38% 104.47% 107.10% 102.44% 102.46% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
  QoQ % 2.57% 1.83% -2.46% 4.55% -0.02% 2.46% -
  Horiz. % 109.11% 106.38% 104.47% 107.10% 102.44% 102.46% 100.00%
NOSH 135,167 131,785 131,707 131,531 131,474 131,504 131,910 1.64%
  QoQ % 2.57% 0.06% 0.13% 0.04% -0.02% -0.31% -
  Horiz. % 102.47% 99.91% 99.85% 99.71% 99.67% 99.69% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % 1.40 % 0.73 % 49.34%
  QoQ % 611.54% 87.91% -224.28% 94.38% -36.43% 91.78% -
  Horiz. % 182.19% -35.62% -294.52% 236.99% 121.92% 191.78% 100.00%
ROE 4.66 % -0.49 % -2.18 % 7.32 % 3.05 % 3.05 % 0.82 % 219.47%
  QoQ % 1,051.02% 77.52% -129.78% 140.00% 0.00% 271.95% -
  Horiz. % 568.29% -59.76% -265.85% 892.68% 371.95% 371.95% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 464.68 300.86 142.74 511.22 375.13 245.50 120.49 146.53%
  QoQ % 54.45% 110.77% -72.08% 36.28% 52.80% 103.75% -
  Horiz. % 385.66% 249.70% 118.47% 424.28% 311.34% 203.75% 100.00%
EPS 5.36 -0.56 -2.46 8.49 3.39 3.39 0.89 232.11%
  QoQ % 1,057.14% 77.24% -128.98% 150.44% 0.00% 280.90% -
  Horiz. % 602.25% -62.92% -276.40% 953.93% 380.90% 380.90% 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 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 1.0800 4.29%
  QoQ % 0.00% 1.77% -2.59% 4.50% 0.00% 2.78% -
  Horiz. % 106.48% 106.48% 104.63% 107.41% 102.78% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 90.96 57.42 27.23 97.38 71.43 46.75 23.02 150.57%
  QoQ % 58.41% 110.87% -72.04% 36.33% 52.79% 103.08% -
  Horiz. % 395.13% 249.44% 118.29% 423.02% 310.30% 203.08% 100.00%
EPS 1.05 -0.11 -0.47 1.62 0.65 0.65 0.17 237.76%
  QoQ % 1,054.55% 76.60% -129.01% 149.23% 0.00% 282.35% -
  Horiz. % 617.65% -64.71% -276.47% 952.94% 382.35% 382.35% 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 0.2251 0.2195 0.2155 0.2210 0.2113 0.2114 0.2063 6.00%
  QoQ % 2.55% 1.86% -2.49% 4.59% -0.05% 2.47% -
  Horiz. % 109.11% 106.40% 104.46% 107.13% 102.42% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 0.5300 -
P/RPS 0.23 0.35 0.71 0.22 0.15 0.20 0.44 -35.19%
  QoQ % -34.29% -50.70% 222.73% 46.67% -25.00% -54.55% -
  Horiz. % 52.27% 79.55% 161.36% 50.00% 34.09% 45.45% 100.00%
P/EPS 19.78 -187.50 -41.46 12.96 16.52 14.16 59.55 -52.13%
  QoQ % 110.55% -352.24% -419.91% -21.55% 16.67% -76.22% -
  Horiz. % 33.22% -314.86% -69.62% 21.76% 27.74% 23.78% 100.00%
EY 5.06 -0.53 -2.41 7.72 6.05 7.06 1.68 108.98%
  QoQ % 1,054.72% 78.01% -131.22% 27.60% -14.31% 320.24% -
  Horiz. % 301.19% -31.55% -143.45% 459.52% 360.12% 420.24% 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 0.92 0.91 0.90 0.95 0.50 0.43 0.49 52.37%
  QoQ % 1.10% 1.11% -5.26% 90.00% 16.28% -12.24% -
  Horiz. % 187.76% 185.71% 183.67% 193.88% 102.04% 87.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 0.5000 -
P/RPS 0.20 0.36 0.64 0.22 0.23 0.23 0.41 -38.11%
  QoQ % -44.44% -43.75% 190.91% -4.35% 0.00% -43.90% -
  Horiz. % 48.78% 87.80% 156.10% 53.66% 56.10% 56.10% 100.00%
P/EPS 17.54 -191.07 -37.40 12.96 25.52 16.96 56.18 -54.08%
  QoQ % 109.18% -410.88% -388.58% -49.22% 50.47% -69.81% -
  Horiz. % 31.22% -340.10% -66.57% 23.07% 45.43% 30.19% 100.00%
EY 5.70 -0.52 -2.67 7.72 3.92 5.90 1.78 117.72%
  QoQ % 1,196.15% 80.52% -134.59% 96.94% -33.56% 231.46% -
  Horiz. % 320.22% -29.21% -150.00% 433.71% 220.22% 331.46% 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 0.82 0.93 0.81 0.95 0.78 0.52 0.46 47.17%
  QoQ % -11.83% 14.81% -14.74% 21.79% 50.00% 13.04% -
  Horiz. % 178.26% 202.17% 176.09% 206.52% 169.57% 113.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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