Highlights

[CAB] QoQ Cumulative Quarter Result on 2015-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     77.22%    YoY -     -116.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 253,704 891,692 628,095 396,485 187,997 672,412 493,205 -35.72%
  QoQ % -71.55% 41.97% 58.42% 110.90% -72.04% 36.34% -
  Horiz. % 51.44% 180.80% 127.35% 80.39% 38.12% 136.34% 100.00%
PBT -3,841 29,286 12,956 790 -3,473 19,056 7,933 -
  QoQ % -113.12% 126.04% 1,540.00% 122.75% -118.23% 140.21% -
  Horiz. % -48.42% 369.17% 163.32% 9.96% -43.78% 240.21% 100.00%
Tax -233 -8,343 -4,618 -1,821 -574 -7,436 -3,539 -83.61%
  QoQ % 97.21% -80.66% -153.60% -217.25% 92.28% -110.12% -
  Horiz. % 6.58% 235.74% 130.49% 51.46% 16.22% 210.12% 100.00%
NP -4,074 20,943 8,338 -1,031 -4,047 11,620 4,394 -
  QoQ % -119.45% 151.18% 908.73% 74.52% -134.83% 164.45% -
  Horiz. % -92.72% 476.63% 189.76% -23.46% -92.10% 264.45% 100.00%
NP to SH -4,190 16,041 7,245 -738 -3,240 11,167 4,457 -
  QoQ % -126.12% 121.41% 1,081.71% 77.22% -129.01% 150.55% -
  Horiz. % -94.01% 359.91% 162.55% -16.56% -72.69% 250.55% 100.00%
Tax Rate - % 28.49 % 35.64 % 230.51 % - % 39.02 % 44.61 % -
  QoQ % 0.00% -20.06% -84.54% 0.00% 0.00% -12.53% -
  Horiz. % 0.00% 63.86% 79.89% 516.72% 0.00% 87.47% 100.00%
Total Cost 257,778 870,749 619,757 397,516 192,044 660,792 488,811 -34.65%
  QoQ % -70.40% 40.50% 55.91% 106.99% -70.94% 35.18% -
  Horiz. % 52.74% 178.14% 126.79% 81.32% 39.29% 135.18% 100.00%
Net Worth 178,713 169,584 155,443 151,553 148,829 152,576 145,937 14.42%
  QoQ % 5.38% 9.10% 2.57% 1.83% -2.46% 4.55% -
  Horiz. % 122.46% 116.20% 106.51% 103.85% 101.98% 104.55% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 178,713 169,584 155,443 151,553 148,829 152,576 145,937 14.42%
  QoQ % 5.38% 9.10% 2.57% 1.83% -2.46% 4.55% -
  Horiz. % 122.46% 116.20% 106.51% 103.85% 101.98% 104.55% 100.00%
NOSH 150,179 139,003 135,167 131,785 131,707 131,531 131,474 9.25%
  QoQ % 8.04% 2.84% 2.57% 0.06% 0.13% 0.04% -
  Horiz. % 114.23% 105.73% 102.81% 100.24% 100.18% 100.04% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.61 % 2.35 % 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % -
  QoQ % -168.51% 76.69% 611.54% 87.91% -224.28% 94.38% -
  Horiz. % -180.90% 264.04% 149.44% -29.21% -241.57% 194.38% 100.00%
ROE -2.34 % 9.46 % 4.66 % -0.49 % -2.18 % 7.32 % 3.05 % -
  QoQ % -124.74% 103.00% 1,051.02% 77.52% -129.78% 140.00% -
  Horiz. % -76.72% 310.16% 152.79% -16.07% -71.48% 240.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 168.93 641.49 464.68 300.86 142.74 511.22 375.13 -41.16%
  QoQ % -73.67% 38.05% 54.45% 110.77% -72.08% 36.28% -
  Horiz. % 45.03% 171.00% 123.87% 80.20% 38.05% 136.28% 100.00%
EPS -2.79 11.54 5.36 -0.56 -2.46 8.49 3.39 -
  QoQ % -124.18% 115.30% 1,057.14% 77.24% -128.98% 150.44% -
  Horiz. % -82.30% 340.41% 158.11% -16.52% -72.57% 250.44% 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 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 1.1100 4.74%
  QoQ % -2.46% 6.09% 0.00% 1.77% -2.59% 4.50% -
  Horiz. % 107.21% 109.91% 103.60% 103.60% 101.80% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.41 135.01 95.10 60.03 28.46 101.81 74.68 -35.73%
  QoQ % -71.55% 41.97% 58.42% 110.93% -72.05% 36.33% -
  Horiz. % 51.43% 180.78% 127.34% 80.38% 38.11% 136.33% 100.00%
EPS -0.63 2.43 1.10 -0.11 -0.49 1.69 0.67 -
  QoQ % -125.93% 120.91% 1,100.00% 77.55% -128.99% 152.24% -
  Horiz. % -94.03% 362.69% 164.18% -16.42% -73.13% 252.24% 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 0.2706 0.2568 0.2354 0.2295 0.2253 0.2310 0.2210 14.41%
  QoQ % 5.37% 9.09% 2.57% 1.86% -2.47% 4.52% -
  Horiz. % 122.44% 116.20% 106.52% 103.85% 101.95% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 0.5600 -
P/RPS 0.93 0.16 0.23 0.35 0.71 0.22 0.15 236.37%
  QoQ % 481.25% -30.43% -34.29% -50.70% 222.73% 46.67% -
  Horiz. % 620.00% 106.67% 153.33% 233.33% 473.33% 146.67% 100.00%
P/EPS -56.27 8.67 19.78 -187.50 -41.46 12.96 16.52 -
  QoQ % -749.02% -56.17% 110.55% -352.24% -419.91% -21.55% -
  Horiz. % -340.62% 52.48% 119.73% -1,134.99% -250.97% 78.45% 100.00%
EY -1.78 11.54 5.06 -0.53 -2.41 7.72 6.05 -
  QoQ % -115.42% 128.06% 1,054.72% 78.01% -131.22% 27.60% -
  Horiz. % -29.42% 190.74% 83.64% -8.76% -39.83% 127.60% 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 1.32 0.82 0.92 0.91 0.90 0.95 0.50 90.68%
  QoQ % 60.98% -10.87% 1.10% 1.11% -5.26% 90.00% -
  Horiz. % 264.00% 164.00% 184.00% 182.00% 180.00% 190.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 0.8650 -
P/RPS 1.04 0.22 0.20 0.36 0.64 0.22 0.23 172.69%
  QoQ % 372.73% 10.00% -44.44% -43.75% 190.91% -4.35% -
  Horiz. % 452.17% 95.65% 86.96% 156.52% 278.26% 95.65% 100.00%
P/EPS -62.72 12.22 17.54 -191.07 -37.40 12.96 25.52 -
  QoQ % -613.26% -30.33% 109.18% -410.88% -388.58% -49.22% -
  Horiz. % -245.77% 47.88% 68.73% -748.71% -146.55% 50.78% 100.00%
EY -1.59 8.18 5.70 -0.52 -2.67 7.72 3.92 -
  QoQ % -119.44% 43.51% 1,196.15% 80.52% -134.59% 96.94% -
  Horiz. % -40.56% 208.67% 145.41% -13.27% -68.11% 196.94% 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 1.47 1.16 0.82 0.93 0.81 0.95 0.78 52.40%
  QoQ % 26.72% 41.46% -11.83% 14.81% -14.74% 21.79% -
  Horiz. % 188.46% 148.72% 105.13% 119.23% 103.85% 121.79% 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.
 


 

313  287  591  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.415+0.02 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.54+0.01 
 ISTONE 0.205-0.02 
Partners & Brokers