Highlights

[CAB] QoQ Cumulative Quarter Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     15.83%    YoY -     84.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 158,936 609,000 438,475 287,889 138,010 534,553 397,132 -45.60%
  QoQ % -73.90% 38.89% 52.31% 108.60% -74.18% 34.60% -
  Horiz. % 40.02% 153.35% 110.41% 72.49% 34.75% 134.60% 100.00%
PBT 1,869 15,622 1,876 -1,680 -1,064 119 -6,956 -
  QoQ % -88.04% 732.73% 211.67% -57.89% -994.12% 101.71% -
  Horiz. % -26.87% -224.58% -26.97% 24.15% 15.30% -1.71% 100.00%
Tax -713 -2,090 270 1,134 131 1,281 6 -
  QoQ % 65.89% -874.07% -76.19% 765.65% -89.77% 21,250.00% -
  Horiz. % -11,883.33% -34,833.34% 4,500.00% 18,900.00% 2,183.33% 21,350.00% 100.00%
NP 1,156 13,532 2,146 -546 -933 1,400 -6,950 -
  QoQ % -91.46% 530.57% 493.04% 41.48% -166.64% 120.14% -
  Horiz. % -16.63% -194.71% -30.88% 7.86% 13.42% -20.14% 100.00%
NP to SH 1,174 11,936 1,402 -771 -916 -3,010 -6,840 -
  QoQ % -90.16% 751.36% 281.84% 15.83% 69.57% 55.99% -
  Horiz. % -17.16% -174.50% -20.50% 11.27% 13.39% 44.01% 100.00%
Tax Rate 38.15 % 13.38 % -14.39 % - % - % -1,076.47 % - % -
  QoQ % 185.13% 192.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.54% -1.24% 1.34% 0.00% 0.00% 100.00% -
Total Cost 157,780 595,468 436,329 288,435 138,943 533,153 404,082 -46.49%
  QoQ % -73.50% 36.47% 51.27% 107.59% -73.94% 31.94% -
  Horiz. % 39.05% 147.36% 107.98% 71.38% 34.38% 131.94% 100.00%
Net Worth 142,462 140,810 130,941 128,064 128,240 128,996 90,761 34.95%
  QoQ % 1.17% 7.54% 2.25% -0.14% -0.59% 42.13% -
  Horiz. % 156.96% 155.14% 144.27% 141.10% 141.29% 142.13% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 142,462 140,810 130,941 128,064 128,240 128,996 90,761 34.95%
  QoQ % 1.17% 7.54% 2.25% -0.14% -0.59% 42.13% -
  Horiz. % 156.96% 155.14% 144.27% 141.10% 141.29% 142.13% 100.00%
NOSH 131,910 131,598 132,264 130,677 130,857 131,628 131,538 0.19%
  QoQ % 0.24% -0.50% 1.21% -0.14% -0.59% 0.07% -
  Horiz. % 100.28% 100.05% 100.55% 99.35% 99.48% 100.07% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.73 % 2.22 % 0.49 % -0.19 % -0.68 % 0.26 % -1.75 % -
  QoQ % -67.12% 353.06% 357.89% 72.06% -361.54% 114.86% -
  Horiz. % -41.71% -126.86% -28.00% 10.86% 38.86% -14.86% 100.00%
ROE 0.82 % 8.48 % 1.07 % -0.60 % -0.71 % -2.33 % -7.54 % -
  QoQ % -90.33% 692.52% 278.33% 15.49% 69.53% 69.10% -
  Horiz. % -10.88% -112.47% -14.19% 7.96% 9.42% 30.90% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.49 462.77 331.51 220.30 105.47 406.11 301.91 -45.70%
  QoQ % -73.96% 39.59% 50.48% 108.87% -74.03% 34.51% -
  Horiz. % 39.91% 153.28% 109.80% 72.97% 34.93% 134.51% 100.00%
EPS 0.89 9.07 1.06 -0.59 -0.70 -2.29 -5.20 -
  QoQ % -90.19% 755.66% 279.66% 15.71% 69.43% 55.96% -
  Horiz. % -17.12% -174.42% -20.38% 11.35% 13.46% 44.04% 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 1.0800 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 34.70%
  QoQ % 0.93% 8.08% 1.02% 0.00% 0.00% 42.03% -
  Horiz. % 156.52% 155.07% 143.48% 142.03% 142.03% 142.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.02 88.20 63.50 41.69 19.99 77.41 57.51 -45.60%
  QoQ % -73.90% 38.90% 52.31% 108.55% -74.18% 34.60% -
  Horiz. % 40.03% 153.36% 110.42% 72.49% 34.76% 134.60% 100.00%
EPS 0.17 1.73 0.20 -0.11 -0.13 -0.44 -0.99 -
  QoQ % -90.17% 765.00% 281.82% 15.38% 70.45% 55.56% -
  Horiz. % -17.17% -174.75% -20.20% 11.11% 13.13% 44.44% 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 0.2063 0.2039 0.1896 0.1855 0.1857 0.1868 0.1314 34.97%
  QoQ % 1.18% 7.54% 2.21% -0.11% -0.59% 42.16% -
  Horiz. % 157.00% 155.18% 144.29% 141.17% 141.32% 142.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.5300 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 -
P/RPS 0.44 0.13 0.17 0.20 0.35 0.09 0.12 137.22%
  QoQ % 238.46% -23.53% -15.00% -42.86% 288.89% -25.00% -
  Horiz. % 366.67% 108.33% 141.67% 166.67% 291.67% 75.00% 100.00%
P/EPS 59.55 6.39 52.36 -75.42 -52.86 -15.31 -6.73 -
  QoQ % 831.92% -87.80% 169.42% -42.68% -245.26% -127.49% -
  Horiz. % -884.84% -94.95% -778.01% 1,120.65% 785.44% 227.49% 100.00%
EY 1.68 15.64 1.91 -1.33 -1.89 -6.53 -14.86 -
  QoQ % -89.26% 718.85% 243.61% 29.63% 71.06% 56.06% -
  Horiz. % -11.31% -105.25% -12.85% 8.95% 12.72% 43.94% 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 0.49 0.54 0.56 0.45 0.38 0.36 0.51 -2.62%
  QoQ % -9.26% -3.57% 24.44% 18.42% 5.56% -29.41% -
  Horiz. % 96.08% 105.88% 109.80% 88.24% 74.51% 70.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 -
Price 0.5000 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 -
P/RPS 0.41 0.12 0.17 0.26 0.42 0.09 0.12 126.34%
  QoQ % 241.67% -29.41% -34.62% -38.10% 366.67% -25.00% -
  Horiz. % 341.67% 100.00% 141.67% 216.67% 350.00% 75.00% 100.00%
P/EPS 56.18 6.34 53.77 -95.76 -63.57 -16.18 -6.73 -
  QoQ % 786.12% -88.21% 156.15% -50.64% -292.89% -140.42% -
  Horiz. % -834.77% -94.21% -798.96% 1,422.88% 944.58% 240.42% 100.00%
EY 1.78 15.77 1.86 -1.04 -1.57 -6.18 -14.86 -
  QoQ % -88.71% 747.85% 278.85% 33.76% 74.60% 58.41% -
  Horiz. % -11.98% -106.12% -12.52% 7.00% 10.57% 41.59% 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 0.46 0.54 0.58 0.58 0.45 0.38 0.51 -6.63%
  QoQ % -14.81% -6.90% 0.00% 28.89% 18.42% -25.49% -
  Horiz. % 90.20% 105.88% 113.73% 113.73% 88.24% 74.51% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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