Highlights

[CAB] QoQ Cumulative Quarter Result on 2012-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -389.93%    YoY -     -272.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,010 534,553 397,132 267,449 136,666 490,966 360,140 -47.09%
  QoQ % -74.18% 34.60% 48.49% 95.70% -72.16% 36.33% -
  Horiz. % 38.32% 148.43% 110.27% 74.26% 37.95% 136.33% 100.00%
PBT -1,064 119 -6,956 -5,944 2,617 19,554 12,474 -
  QoQ % -994.12% 101.71% -17.03% -327.13% -86.62% 56.76% -
  Horiz. % -8.53% 0.95% -55.76% -47.65% 20.98% 156.76% 100.00%
Tax 131 1,281 6 798 -970 -4,995 -3,630 -
  QoQ % -89.77% 21,250.00% -99.25% 182.27% 80.58% -37.60% -
  Horiz. % -3.61% -35.29% -0.17% -21.98% 26.72% 137.60% 100.00%
NP -933 1,400 -6,950 -5,146 1,647 14,559 8,844 -
  QoQ % -166.64% 120.14% -35.06% -412.45% -88.69% 64.62% -
  Horiz. % -10.55% 15.83% -78.58% -58.19% 18.62% 164.62% 100.00%
NP to SH -916 -3,010 -6,840 -4,865 1,678 12,631 7,255 -
  QoQ % 69.57% 55.99% -40.60% -389.93% -86.72% 74.10% -
  Horiz. % -12.63% -41.49% -94.28% -67.06% 23.13% 174.10% 100.00%
Tax Rate - % -1,076.47 % - % - % 37.07 % 25.54 % 29.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 45.14% -12.23% -
  Horiz. % 0.00% -3,699.21% 0.00% 0.00% 127.39% 87.77% 100.00%
Total Cost 138,943 533,153 404,082 272,595 135,019 476,407 351,296 -45.97%
  QoQ % -73.94% 31.94% 48.24% 101.89% -71.66% 35.61% -
  Horiz. % 39.55% 151.77% 115.03% 77.60% 38.43% 135.61% 100.00%
Net Worth 128,240 128,996 90,761 92,040 98,320 97,359 93,485 23.34%
  QoQ % -0.59% 42.13% -1.39% -6.39% 0.99% 4.14% -
  Horiz. % 137.18% 137.99% 97.09% 98.45% 105.17% 104.14% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 128,240 128,996 90,761 92,040 98,320 97,359 93,485 23.34%
  QoQ % -0.59% 42.13% -1.39% -6.39% 0.99% 4.14% -
  Horiz. % 137.18% 137.99% 97.09% 98.45% 105.17% 104.14% 100.00%
NOSH 130,857 131,628 131,538 131,486 131,093 131,567 131,669 -0.41%
  QoQ % -0.59% 0.07% 0.04% 0.30% -0.36% -0.08% -
  Horiz. % 99.38% 99.97% 99.90% 99.86% 99.56% 99.92% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.68 % 0.26 % -1.75 % -1.92 % 1.21 % 2.97 % 2.46 % -
  QoQ % -361.54% 114.86% 8.85% -258.68% -59.26% 20.73% -
  Horiz. % -27.64% 10.57% -71.14% -78.05% 49.19% 120.73% 100.00%
ROE -0.71 % -2.33 % -7.54 % -5.29 % 1.71 % 12.97 % 7.76 % -
  QoQ % 69.53% 69.10% -42.53% -409.36% -86.82% 67.14% -
  Horiz. % -9.15% -30.03% -97.16% -68.17% 22.04% 167.14% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.47 406.11 301.91 203.40 104.25 373.17 273.52 -46.87%
  QoQ % -74.03% 34.51% 48.43% 95.11% -72.06% 36.43% -
  Horiz. % 38.56% 148.48% 110.38% 74.36% 38.11% 136.43% 100.00%
EPS -0.70 -2.29 -5.20 -3.70 1.28 9.60 5.51 -
  QoQ % 69.43% 55.96% -40.54% -389.06% -86.67% 74.23% -
  Horiz. % -12.70% -41.56% -94.37% -67.15% 23.23% 174.23% 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 0.9800 0.9800 0.6900 0.7000 0.7500 0.7400 0.7100 23.85%
  QoQ % 0.00% 42.03% -1.43% -6.67% 1.35% 4.23% -
  Horiz. % 138.03% 138.03% 97.18% 98.59% 105.63% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.93 81.07 60.23 40.56 20.73 74.46 54.62 -47.09%
  QoQ % -74.18% 34.60% 48.50% 95.66% -72.16% 36.32% -
  Horiz. % 38.32% 148.43% 110.27% 74.26% 37.95% 136.32% 100.00%
EPS -0.14 -0.46 -1.04 -0.74 0.25 1.92 1.10 -
  QoQ % 69.57% 55.77% -40.54% -396.00% -86.98% 74.55% -
  Horiz. % -12.73% -41.82% -94.55% -67.27% 22.73% 174.55% 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 0.1945 0.1956 0.1376 0.1396 0.1491 0.1476 0.1418 23.33%
  QoQ % -0.56% 42.15% -1.43% -6.37% 1.02% 4.09% -
  Horiz. % 137.17% 137.94% 97.04% 98.45% 105.15% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3700 0.3500 0.3500 0.4000 0.3400 0.3300 0.2900 -
P/RPS 0.35 0.09 0.12 0.20 0.33 0.09 0.11 115.57%
  QoQ % 288.89% -25.00% -40.00% -39.39% 266.67% -18.18% -
  Horiz. % 318.18% 81.82% 109.09% 181.82% 300.00% 81.82% 100.00%
P/EPS -52.86 -15.31 -6.73 -10.81 26.56 3.44 5.26 -
  QoQ % -245.26% -127.49% 37.74% -140.70% 672.09% -34.60% -
  Horiz. % -1,004.94% -291.06% -127.95% -205.51% 504.94% 65.40% 100.00%
EY -1.89 -6.53 -14.86 -9.25 3.76 29.09 19.00 -
  QoQ % 71.06% 56.06% -60.65% -346.01% -87.07% 53.11% -
  Horiz. % -9.95% -34.37% -78.21% -48.68% 19.79% 153.11% 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 0.38 0.36 0.51 0.57 0.45 0.45 0.41 -4.92%
  QoQ % 5.56% -29.41% -10.53% 26.67% 0.00% 9.76% -
  Horiz. % 92.68% 87.80% 124.39% 139.02% 109.76% 109.76% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 30/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.4450 0.3700 0.3500 0.3200 0.3800 0.3400 0.3400 -
P/RPS 0.42 0.09 0.12 0.16 0.36 0.09 0.12 129.65%
  QoQ % 366.67% -25.00% -25.00% -55.56% 300.00% -25.00% -
  Horiz. % 350.00% 75.00% 100.00% 133.33% 300.00% 75.00% 100.00%
P/EPS -63.57 -16.18 -6.73 -8.65 29.69 3.54 6.17 -
  QoQ % -292.89% -140.42% 22.20% -129.13% 738.70% -42.63% -
  Horiz. % -1,030.31% -262.24% -109.08% -140.19% 481.20% 57.37% 100.00%
EY -1.57 -6.18 -14.86 -11.56 3.37 28.24 16.21 -
  QoQ % 74.60% 58.41% -28.55% -443.03% -88.07% 74.21% -
  Horiz. % -9.69% -38.12% -91.67% -71.31% 20.79% 174.21% 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 0.45 0.38 0.51 0.46 0.51 0.46 0.48 -4.19%
  QoQ % 18.42% -25.49% 10.87% -9.80% 10.87% -4.17% -
  Horiz. % 93.75% 79.17% 106.25% 95.83% 106.25% 95.83% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers