[CAB] QoQ Cumulative Quarter Result on 2014-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 891,692 628,095 396,485 187,997 672,412 493,205 322,839 96.74% QoQ % 41.97% 58.42% 110.90% -72.04% 36.34% 52.77% - Horiz. % 276.20% 194.55% 122.81% 58.23% 208.28% 152.77% 100.00%
PBT 29,286 12,956 790 -3,473 19,056 7,933 7,400 149.99% QoQ % 126.04% 1,540.00% 122.75% -118.23% 140.21% 7.20% - Horiz. % 395.76% 175.08% 10.68% -46.93% 257.51% 107.20% 100.00%
Tax -8,343 -4,618 -1,821 -574 -7,436 -3,539 -2,869 103.60% QoQ % -80.66% -153.60% -217.25% 92.28% -110.12% -23.35% - Horiz. % 290.80% 160.96% 63.47% 20.01% 259.18% 123.35% 100.00%
NP 20,943 8,338 -1,031 -4,047 11,620 4,394 4,531 177.22% QoQ % 151.18% 908.73% 74.52% -134.83% 164.45% -3.02% - Horiz. % 462.22% 184.02% -22.75% -89.32% 256.46% 96.98% 100.00%
NP to SH 16,041 7,245 -738 -3,240 11,167 4,457 4,458 134.63% QoQ % 121.41% 1,081.71% 77.22% -129.01% 150.55% -0.02% - Horiz. % 359.83% 162.52% -16.55% -72.68% 250.49% 99.98% 100.00%
Tax Rate 28.49 % 35.64 % 230.51 % - % 39.02 % 44.61 % 38.77 % -18.55% QoQ % -20.06% -84.54% 0.00% 0.00% -12.53% 15.06% - Horiz. % 73.48% 91.93% 594.56% 0.00% 100.64% 115.06% 100.00%
Total Cost 870,749 619,757 397,516 192,044 660,792 488,811 318,308 95.48% QoQ % 40.50% 55.91% 106.99% -70.94% 35.18% 53.57% - Horiz. % 273.56% 194.70% 124.88% 60.33% 207.60% 153.57% 100.00%
Net Worth 169,584 155,443 151,553 148,829 152,576 145,937 145,969 10.50% QoQ % 9.10% 2.57% 1.83% -2.46% 4.55% -0.02% - Horiz. % 116.18% 106.49% 103.83% 101.96% 104.53% 99.98% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,584 155,443 151,553 148,829 152,576 145,937 145,969 10.50% QoQ % 9.10% 2.57% 1.83% -2.46% 4.55% -0.02% - Horiz. % 116.18% 106.49% 103.83% 101.96% 104.53% 99.98% 100.00%
NOSH 139,003 135,167 131,785 131,707 131,531 131,474 131,504 3.76% QoQ % 2.84% 2.57% 0.06% 0.13% 0.04% -0.02% - Horiz. % 105.70% 102.79% 100.21% 100.15% 100.02% 99.98% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.35 % 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % 1.40 % 41.20% QoQ % 76.69% 611.54% 87.91% -224.28% 94.38% -36.43% - Horiz. % 167.86% 95.00% -18.57% -153.57% 123.57% 63.57% 100.00%
ROE 9.46 % 4.66 % -0.49 % -2.18 % 7.32 % 3.05 % 3.05 % 112.53% QoQ % 103.00% 1,051.02% 77.52% -129.78% 140.00% 0.00% - Horiz. % 310.16% 152.79% -16.07% -71.48% 240.00% 100.00% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 641.49 464.68 300.86 142.74 511.22 375.13 245.50 89.60% QoQ % 38.05% 54.45% 110.77% -72.08% 36.28% 52.80% - Horiz. % 261.30% 189.28% 122.55% 58.14% 208.24% 152.80% 100.00%
EPS 11.54 5.36 -0.56 -2.46 8.49 3.39 3.39 126.12% QoQ % 115.30% 1,057.14% 77.24% -128.98% 150.44% 0.00% - Horiz. % 340.41% 158.11% -16.52% -72.57% 250.44% 100.00% 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 1.2200 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 6.50% QoQ % 6.09% 0.00% 1.77% -2.59% 4.50% 0.00% - Horiz. % 109.91% 103.60% 103.60% 101.80% 104.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 129.14 90.96 57.42 27.23 97.38 71.43 46.75 96.75% QoQ % 41.97% 58.41% 110.87% -72.04% 36.33% 52.79% - Horiz. % 276.24% 194.57% 122.82% 58.25% 208.30% 152.79% 100.00%
EPS 2.32 1.05 -0.11 -0.47 1.62 0.65 0.65 133.37% QoQ % 120.95% 1,054.55% 76.60% -129.01% 149.23% 0.00% - Horiz. % 356.92% 161.54% -16.92% -72.31% 249.23% 100.00% 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 0.2456 0.2251 0.2195 0.2155 0.2210 0.2113 0.2114 10.50% QoQ % 9.11% 2.55% 1.86% -2.49% 4.59% -0.05% - Horiz. % 116.18% 106.48% 103.83% 101.94% 104.54% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.0000 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 -
P/RPS 0.16 0.23 0.35 0.71 0.22 0.15 0.20 -13.81% QoQ % -30.43% -34.29% -50.70% 222.73% 46.67% -25.00% - Horiz. % 80.00% 115.00% 175.00% 355.00% 110.00% 75.00% 100.00%
P/EPS 8.67 19.78 -187.50 -41.46 12.96 16.52 14.16 -27.87% QoQ % -56.17% 110.55% -352.24% -419.91% -21.55% 16.67% - Horiz. % 61.23% 139.69% -1,324.15% -292.80% 91.53% 116.67% 100.00%
EY 11.54 5.06 -0.53 -2.41 7.72 6.05 7.06 38.72% QoQ % 128.06% 1,054.72% 78.01% -131.22% 27.60% -14.31% - Horiz. % 163.46% 71.67% -7.51% -34.14% 109.35% 85.69% 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 0.92 0.91 0.90 0.95 0.50 0.43 53.72% QoQ % -10.87% 1.10% 1.11% -5.26% 90.00% 16.28% - Horiz. % 190.70% 213.95% 211.63% 209.30% 220.93% 116.28% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.4100 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 -
P/RPS 0.22 0.20 0.36 0.64 0.22 0.23 0.23 -2.92% QoQ % 10.00% -44.44% -43.75% 190.91% -4.35% 0.00% - Horiz. % 95.65% 86.96% 156.52% 278.26% 95.65% 100.00% 100.00%
P/EPS 12.22 17.54 -191.07 -37.40 12.96 25.52 16.96 -19.61% QoQ % -30.33% 109.18% -410.88% -388.58% -49.22% 50.47% - Horiz. % 72.05% 103.42% -1,126.59% -220.52% 76.42% 150.47% 100.00%
EY 8.18 5.70 -0.52 -2.67 7.72 3.92 5.90 24.31% QoQ % 43.51% 1,196.15% 80.52% -134.59% 96.94% -33.56% - Horiz. % 138.64% 96.61% -8.81% -45.25% 130.85% 66.44% 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 1.16 0.82 0.93 0.81 0.95 0.78 0.52 70.64% QoQ % 41.46% -11.83% 14.81% -14.74% 21.79% 50.00% - Horiz. % 223.08% 157.69% 178.85% 155.77% 182.69% 150.00% 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.
Comment
CAB-FS-Q1-15.pdf 
