Highlights

[CAB] QoQ Cumulative Quarter Result on 2013-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -90.16%    YoY -     228.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 672,412 493,205 322,839 158,936 609,000 438,475 287,889 75.95%
  QoQ % 36.34% 52.77% 103.13% -73.90% 38.89% 52.31% -
  Horiz. % 233.57% 171.32% 112.14% 55.21% 211.54% 152.31% 100.00%
PBT 19,056 7,933 7,400 1,869 15,622 1,876 -1,680 -
  QoQ % 140.21% 7.20% 295.93% -88.04% 732.73% 211.67% -
  Horiz. % -1,134.29% -472.20% -440.48% -111.25% -929.88% -111.67% 100.00%
Tax -7,436 -3,539 -2,869 -713 -2,090 270 1,134 -
  QoQ % -110.12% -23.35% -302.38% 65.89% -874.07% -76.19% -
  Horiz. % -655.73% -312.08% -253.00% -62.87% -184.30% 23.81% 100.00%
NP 11,620 4,394 4,531 1,156 13,532 2,146 -546 -
  QoQ % 164.45% -3.02% 291.96% -91.46% 530.57% 493.04% -
  Horiz. % -2,128.21% -804.76% -829.85% -211.72% -2,478.39% -393.04% 100.00%
NP to SH 11,167 4,457 4,458 1,174 11,936 1,402 -771 -
  QoQ % 150.55% -0.02% 279.73% -90.16% 751.36% 281.84% -
  Horiz. % -1,448.38% -578.08% -578.21% -152.27% -1,548.12% -181.84% 100.00%
Tax Rate 39.02 % 44.61 % 38.77 % 38.15 % 13.38 % -14.39 % - % -
  QoQ % -12.53% 15.06% 1.63% 185.13% 192.98% 0.00% -
  Horiz. % -271.16% -310.01% -269.42% -265.11% -92.98% 100.00% -
Total Cost 660,792 488,811 318,308 157,780 595,468 436,329 288,435 73.70%
  QoQ % 35.18% 53.57% 101.74% -73.50% 36.47% 51.27% -
  Horiz. % 229.10% 169.47% 110.36% 54.70% 206.45% 151.27% 100.00%
Net Worth 152,576 145,937 145,969 142,462 140,810 130,941 128,064 12.37%
  QoQ % 4.55% -0.02% 2.46% 1.17% 7.54% 2.25% -
  Horiz. % 119.14% 113.96% 113.98% 111.24% 109.95% 102.25% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,576 145,937 145,969 142,462 140,810 130,941 128,064 12.37%
  QoQ % 4.55% -0.02% 2.46% 1.17% 7.54% 2.25% -
  Horiz. % 119.14% 113.96% 113.98% 111.24% 109.95% 102.25% 100.00%
NOSH 131,531 131,474 131,504 131,910 131,598 132,264 130,677 0.43%
  QoQ % 0.04% -0.02% -0.31% 0.24% -0.50% 1.21% -
  Horiz. % 100.65% 100.61% 100.63% 100.94% 100.70% 101.21% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.73 % 0.89 % 1.40 % 0.73 % 2.22 % 0.49 % -0.19 % -
  QoQ % 94.38% -36.43% 91.78% -67.12% 353.06% 357.89% -
  Horiz. % -910.53% -468.42% -736.84% -384.21% -1,168.42% -257.89% 100.00%
ROE 7.32 % 3.05 % 3.05 % 0.82 % 8.48 % 1.07 % -0.60 % -
  QoQ % 140.00% 0.00% 271.95% -90.33% 692.52% 278.33% -
  Horiz. % -1,220.00% -508.33% -508.33% -136.67% -1,413.33% -178.33% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 511.22 375.13 245.50 120.49 462.77 331.51 220.30 75.19%
  QoQ % 36.28% 52.80% 103.75% -73.96% 39.59% 50.48% -
  Horiz. % 232.06% 170.28% 111.44% 54.69% 210.06% 150.48% 100.00%
EPS 8.49 3.39 3.39 0.89 9.07 1.06 -0.59 -
  QoQ % 150.44% 0.00% 280.90% -90.19% 755.66% 279.66% -
  Horiz. % -1,438.98% -574.58% -574.58% -150.85% -1,537.29% -179.66% 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 1.1600 1.1100 1.1100 1.0800 1.0700 0.9900 0.9800 11.89%
  QoQ % 4.50% 0.00% 2.78% 0.93% 8.08% 1.02% -
  Horiz. % 118.37% 113.27% 113.27% 110.20% 109.18% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,940
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 100.37 73.62 48.19 23.72 90.90 65.45 42.97 75.95%
  QoQ % 36.34% 52.77% 103.16% -73.91% 38.88% 52.32% -
  Horiz. % 233.58% 171.33% 112.15% 55.20% 211.54% 152.32% 100.00%
EPS 1.67 0.67 0.67 0.18 1.78 0.21 -0.12 -
  QoQ % 149.25% 0.00% 272.22% -89.89% 747.62% 275.00% -
  Horiz. % -1,391.67% -558.33% -558.33% -150.00% -1,483.33% -175.00% 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 0.2277 0.2178 0.2179 0.2127 0.2102 0.1955 0.1912 12.34%
  QoQ % 4.55% -0.05% 2.44% 1.19% 7.52% 2.25% -
  Horiz. % 119.09% 113.91% 113.96% 111.24% 109.94% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.1000 0.5600 0.4800 0.5300 0.5800 0.5550 0.4450 -
P/RPS 0.22 0.15 0.20 0.44 0.13 0.17 0.20 6.55%
  QoQ % 46.67% -25.00% -54.55% 238.46% -23.53% -15.00% -
  Horiz. % 110.00% 75.00% 100.00% 220.00% 65.00% 85.00% 100.00%
P/EPS 12.96 16.52 14.16 59.55 6.39 52.36 -75.42 -
  QoQ % -21.55% 16.67% -76.22% 831.92% -87.80% 169.42% -
  Horiz. % -17.18% -21.90% -18.77% -78.96% -8.47% -69.42% 100.00%
EY 7.72 6.05 7.06 1.68 15.64 1.91 -1.33 -
  QoQ % 27.60% -14.31% 320.24% -89.26% 718.85% 243.61% -
  Horiz. % -580.45% -454.89% -530.83% -126.32% -1,175.94% -143.61% 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 0.95 0.50 0.43 0.49 0.54 0.56 0.45 64.49%
  QoQ % 90.00% 16.28% -12.24% -9.26% -3.57% 24.44% -
  Horiz. % 211.11% 111.11% 95.56% 108.89% 120.00% 124.44% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 -
Price 1.1000 0.8650 0.5750 0.5000 0.5750 0.5700 0.5650 -
P/RPS 0.22 0.23 0.23 0.41 0.12 0.17 0.26 -10.53%
  QoQ % -4.35% 0.00% -43.90% 241.67% -29.41% -34.62% -
  Horiz. % 84.62% 88.46% 88.46% 157.69% 46.15% 65.38% 100.00%
P/EPS 12.96 25.52 16.96 56.18 6.34 53.77 -95.76 -
  QoQ % -49.22% 50.47% -69.81% 786.12% -88.21% 156.15% -
  Horiz. % -13.53% -26.65% -17.71% -58.67% -6.62% -56.15% 100.00%
EY 7.72 3.92 5.90 1.78 15.77 1.86 -1.04 -
  QoQ % 96.94% -33.56% 231.46% -88.71% 747.85% 278.85% -
  Horiz. % -742.31% -376.92% -567.31% -171.15% -1,516.35% -178.85% 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 0.95 0.78 0.52 0.46 0.54 0.58 0.58 38.91%
  QoQ % 21.79% 50.00% 13.04% -14.81% -6.90% 0.00% -
  Horiz. % 163.79% 134.48% 89.66% 79.31% 93.10% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers