Highlights

[CAB] QoQ Cumulative Quarter Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     9.02%    YoY -     78.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 508,148 380,603 257,549 133,996 494,417 371,748 258,299 56.94%
  QoQ % 33.51% 47.78% 92.21% -72.90% 33.00% 43.92% -
  Horiz. % 196.73% 147.35% 99.71% 51.88% 191.41% 143.92% 100.00%
PBT 11,135 5,447 1,815 2,843 1,627 615 -1,654 -
  QoQ % 104.42% 200.11% -36.16% 74.74% 164.55% 137.18% -
  Horiz. % -673.22% -329.32% -109.73% -171.89% -98.37% -37.18% 100.00%
Tax -3,440 -1,808 -751 -768 -1,604 -1,293 -464 279.75%
  QoQ % -90.27% -140.75% 2.21% 52.12% -24.05% -178.66% -
  Horiz. % 741.38% 389.66% 161.85% 165.52% 345.69% 278.66% 100.00%
NP 7,695 3,639 1,064 2,075 23 -678 -2,118 -
  QoQ % 111.46% 242.01% -48.72% 8,921.74% 103.39% 67.99% -
  Horiz. % -363.31% -171.81% -50.24% -97.97% -1.09% 32.01% 100.00%
NP to SH 7,208 3,331 1,194 2,078 1,906 1,032 -690 -
  QoQ % 116.39% 178.98% -42.54% 9.02% 84.69% 249.57% -
  Horiz. % -1,044.64% -482.75% -173.04% -301.16% -276.23% -149.57% 100.00%
Tax Rate 30.89 % 33.19 % 41.38 % 27.01 % 98.59 % 210.24 % - % -
  QoQ % -6.93% -19.79% 53.20% -72.60% -53.11% 0.00% -
  Horiz. % 14.69% 15.79% 19.68% 12.85% 46.89% 100.00% -
Total Cost 500,453 376,964 256,485 131,921 494,394 372,426 260,417 54.51%
  QoQ % 32.76% 46.97% 94.42% -73.32% 32.75% 43.01% -
  Horiz. % 192.17% 144.75% 98.49% 50.66% 189.85% 143.01% 100.00%
Net Worth 88,084 84,262 81,349 82,856 80,141 79,384 78,288 8.17%
  QoQ % 4.54% 3.58% -1.82% 3.39% 0.95% 1.40% -
  Horiz. % 112.51% 107.63% 103.91% 105.84% 102.37% 101.40% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,084 84,262 81,349 82,856 80,141 79,384 78,288 8.17%
  QoQ % 4.54% 3.58% -1.82% 3.39% 0.95% 1.40% -
  Horiz. % 112.51% 107.63% 103.91% 105.84% 102.37% 101.40% 100.00%
NOSH 131,470 131,660 131,208 131,518 131,379 132,307 132,692 -0.61%
  QoQ % -0.14% 0.34% -0.24% 0.11% -0.70% -0.29% -
  Horiz. % 99.08% 99.22% 98.88% 99.12% 99.01% 99.71% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.51 % 0.96 % 0.41 % 1.55 % 0.00 % -0.18 % -0.82 % -
  QoQ % 57.29% 134.15% -73.55% 0.00% 0.00% 78.05% -
  Horiz. % -184.15% -117.07% -50.00% -189.02% -0.00% 21.95% 100.00%
ROE 8.18 % 3.95 % 1.47 % 2.51 % 2.38 % 1.30 % -0.88 % -
  QoQ % 107.09% 168.71% -41.43% 5.46% 83.08% 247.73% -
  Horiz. % -929.55% -448.86% -167.05% -285.23% -270.45% -147.73% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 386.51 289.08 196.29 101.88 376.33 280.97 194.66 57.91%
  QoQ % 33.70% 47.27% 92.67% -72.93% 33.94% 44.34% -
  Horiz. % 198.56% 148.51% 100.84% 52.34% 193.33% 144.34% 100.00%
EPS 5.47 2.53 0.91 1.58 1.45 0.78 -0.52 -
  QoQ % 116.21% 178.02% -42.41% 8.97% 85.90% 250.00% -
  Horiz. % -1,051.92% -486.54% -175.00% -303.85% -278.85% -150.00% 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 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 0.5900 8.84%
  QoQ % 4.69% 3.23% -1.59% 3.28% 1.67% 1.69% -
  Horiz. % 113.56% 108.47% 105.08% 106.78% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.94 57.63 39.00 20.29 74.86 56.29 39.11 56.94%
  QoQ % 33.51% 47.77% 92.21% -72.90% 32.99% 43.93% -
  Horiz. % 196.73% 147.35% 99.72% 51.88% 191.41% 143.93% 100.00%
EPS 1.09 0.50 0.18 0.31 0.29 0.16 -0.10 -
  QoQ % 118.00% 177.78% -41.94% 6.90% 81.25% 260.00% -
  Horiz. % -1,090.00% -500.00% -180.00% -310.00% -290.00% -160.00% 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 0.1334 0.1276 0.1232 0.1255 0.1213 0.1202 0.1185 8.21%
  QoQ % 4.55% 3.57% -1.83% 3.46% 0.92% 1.43% -
  Horiz. % 112.57% 107.68% 103.97% 105.91% 102.36% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 0.3000 -
P/RPS 0.08 0.11 0.16 0.33 0.08 0.12 0.15 -34.21%
  QoQ % -27.27% -31.25% -51.52% 312.50% -33.33% -20.00% -
  Horiz. % 53.33% 73.33% 106.67% 220.00% 53.33% 80.00% 100.00%
P/EPS 5.84 12.65 34.07 21.52 21.37 42.31 -57.69 -
  QoQ % -53.83% -62.87% 58.32% 0.70% -49.49% 173.34% -
  Horiz. % -10.12% -21.93% -59.06% -37.30% -37.04% -73.34% 100.00%
EY 17.13 7.91 2.94 4.65 4.68 2.36 -1.73 -
  QoQ % 116.56% 169.05% -36.77% -0.64% 98.31% 236.42% -
  Horiz. % -990.17% -457.23% -169.94% -268.79% -270.52% -136.42% 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 0.48 0.50 0.50 0.54 0.51 0.55 0.51 -3.96%
  QoQ % -4.00% 0.00% -7.41% 5.88% -7.27% 7.84% -
  Horiz. % 94.12% 98.04% 98.04% 105.88% 100.00% 107.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 -
Price 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 0.3300 -
P/RPS 0.08 0.12 0.15 0.28 0.09 0.11 0.17 -39.47%
  QoQ % -33.33% -20.00% -46.43% 211.11% -18.18% -35.29% -
  Horiz. % 47.06% 70.59% 88.24% 164.71% 52.94% 64.71% 100.00%
P/EPS 5.84 13.44 32.97 18.35 23.44 39.74 -63.46 -
  QoQ % -56.55% -59.24% 79.67% -21.72% -41.02% 162.62% -
  Horiz. % -9.20% -21.18% -51.95% -28.92% -36.94% -62.62% 100.00%
EY 17.13 7.44 3.03 5.45 4.27 2.52 -1.58 -
  QoQ % 130.24% 145.54% -44.40% 27.63% 69.44% 259.49% -
  Horiz. % -1,084.18% -470.89% -191.77% -344.94% -270.25% -159.49% 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 0.48 0.53 0.48 0.46 0.56 0.52 0.56 -9.76%
  QoQ % -9.43% 10.42% 4.35% -17.86% 7.69% -7.14% -
  Horiz. % 85.71% 94.64% 85.71% 82.14% 100.00% 92.86% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers