Highlights

[CAB] QoQ Quarter Result on 2009-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     192.78%    YoY -     139.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 123,553 133,996 122,669 113,449 110,797 147,502 177,523 -21.48%
  QoQ % -7.79% 9.23% 8.13% 2.39% -24.88% -16.91% -
  Horiz. % 69.60% 75.48% 69.10% 63.91% 62.41% 83.09% 100.00%
PBT -1,028 2,843 1,012 2,269 -2,727 1,073 5,482 -
  QoQ % -136.16% 180.93% -55.40% 183.20% -354.15% -80.43% -
  Horiz. % -18.75% 51.86% 18.46% 41.39% -49.74% 19.57% 100.00%
Tax 17 -768 -311 -829 -41 -423 -878 -
  QoQ % 102.21% -146.95% 62.48% -1,921.95% 90.31% 51.82% -
  Horiz. % -1.94% 87.47% 35.42% 94.42% 4.67% 48.18% 100.00%
NP -1,011 2,075 701 1,440 -2,768 650 4,604 -
  QoQ % -148.72% 196.01% -51.32% 152.02% -525.85% -85.88% -
  Horiz. % -21.96% 45.07% 15.23% 31.28% -60.12% 14.12% 100.00%
NP to SH -884 2,078 874 1,722 -1,856 1,166 4,268 -
  QoQ % -142.54% 137.76% -49.25% 192.78% -259.18% -72.68% -
  Horiz. % -20.71% 48.69% 20.48% 40.35% -43.49% 27.32% 100.00%
Tax Rate - % 27.01 % 30.73 % 36.54 % - % 39.42 % 16.02 % -
  QoQ % 0.00% -12.11% -15.90% 0.00% 0.00% 146.07% -
  Horiz. % 0.00% 168.60% 191.82% 228.09% 0.00% 246.07% 100.00%
Total Cost 124,564 131,921 121,968 112,009 113,565 146,852 172,919 -19.66%
  QoQ % -5.58% 8.16% 8.89% -1.37% -22.67% -15.07% -
  Horiz. % 72.04% 76.29% 70.53% 64.78% 65.68% 84.93% 100.00%
Net Worth 81,802 82,856 80,686 78,870 77,662 78,606 77,719 3.48%
  QoQ % -1.27% 2.69% 2.30% 1.56% -1.20% 1.14% -
  Horiz. % 105.25% 106.61% 103.82% 101.48% 99.93% 101.14% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,802 82,856 80,686 78,870 77,662 78,606 77,719 3.48%
  QoQ % -1.27% 2.69% 2.30% 1.56% -1.20% 1.14% -
  Horiz. % 105.25% 106.61% 103.82% 101.48% 99.93% 101.14% 100.00%
NOSH 131,940 131,518 132,272 131,450 131,631 131,011 131,728 0.11%
  QoQ % 0.32% -0.57% 0.63% -0.14% 0.47% -0.54% -
  Horiz. % 100.16% 99.84% 100.41% 99.79% 99.93% 99.46% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.82 % 1.55 % 0.57 % 1.27 % -2.50 % 0.44 % 2.59 % -
  QoQ % -152.90% 171.93% -55.12% 150.80% -668.18% -83.01% -
  Horiz. % -31.66% 59.85% 22.01% 49.03% -96.53% 16.99% 100.00%
ROE -1.08 % 2.51 % 1.08 % 2.18 % -2.39 % 1.48 % 5.49 % -
  QoQ % -143.03% 132.41% -50.46% 191.21% -261.49% -73.04% -
  Horiz. % -19.67% 45.72% 19.67% 39.71% -43.53% 26.96% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.64 101.88 92.74 86.31 84.17 112.59 134.76 -21.57%
  QoQ % -8.09% 9.86% 7.45% 2.54% -25.24% -16.45% -
  Horiz. % 69.49% 75.60% 68.82% 64.05% 62.46% 83.55% 100.00%
EPS -0.67 1.58 0.66 1.31 -1.41 0.89 3.24 -
  QoQ % -142.41% 139.39% -49.62% 192.91% -258.43% -72.53% -
  Horiz. % -20.68% 48.77% 20.37% 40.43% -43.52% 27.47% 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 0.6200 0.6300 0.6100 0.6000 0.5900 0.6000 0.5900 3.36%
  QoQ % -1.59% 3.28% 1.67% 1.69% -1.67% 1.69% -
  Horiz. % 105.08% 106.78% 103.39% 101.69% 100.00% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.11 20.72 18.97 17.55 17.14 22.81 27.46 -21.49%
  QoQ % -7.77% 9.23% 8.09% 2.39% -24.86% -16.93% -
  Horiz. % 69.59% 75.46% 69.08% 63.91% 62.42% 83.07% 100.00%
EPS -0.14 0.32 0.14 0.27 -0.29 0.18 0.66 -
  QoQ % -143.75% 128.57% -48.15% 193.10% -261.11% -72.73% -
  Horiz. % -21.21% 48.48% 21.21% 40.91% -43.94% 27.27% 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 0.1265 0.1282 0.1248 0.1220 0.1201 0.1216 0.1202 3.47%
  QoQ % -1.33% 2.72% 2.30% 1.58% -1.23% 1.16% -
  Horiz. % 105.24% 106.66% 103.83% 101.50% 99.92% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.3100 0.3400 0.3100 0.3300 0.3000 0.3100 0.4300 -
P/RPS 0.33 0.33 0.33 0.38 0.36 0.28 0.32 2.07%
  QoQ % 0.00% 0.00% -13.16% 5.56% 28.57% -12.50% -
  Horiz. % 103.13% 103.13% 103.13% 118.75% 112.50% 87.50% 100.00%
P/EPS -46.27 21.52 46.92 25.19 -21.28 34.83 13.27 -
  QoQ % -315.01% -54.13% 86.26% 218.37% -161.10% 162.47% -
  Horiz. % -348.68% 162.17% 353.58% 189.83% -160.36% 262.47% 100.00%
EY -2.16 4.65 2.13 3.97 -4.70 2.87 7.53 -
  QoQ % -146.45% 118.31% -46.35% 184.47% -263.76% -61.89% -
  Horiz. % -28.69% 61.75% 28.29% 52.72% -62.42% 38.11% 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 0.50 0.54 0.51 0.55 0.51 0.52 0.73 -22.32%
  QoQ % -7.41% 5.88% -7.27% 7.84% -1.92% -28.77% -
  Horiz. % 68.49% 73.97% 69.86% 75.34% 69.86% 71.23% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 -
Price 0.3000 0.2900 0.3400 0.3100 0.3300 0.3100 0.3800 -
P/RPS 0.32 0.28 0.37 0.36 0.39 0.28 0.28 9.32%
  QoQ % 14.29% -24.32% 2.78% -7.69% 39.29% 0.00% -
  Horiz. % 114.29% 100.00% 132.14% 128.57% 139.29% 100.00% 100.00%
P/EPS -44.78 18.35 51.46 23.66 -23.40 34.83 11.73 -
  QoQ % -344.03% -64.34% 117.50% 201.11% -167.18% 196.93% -
  Horiz. % -381.76% 156.44% 438.70% 201.71% -199.49% 296.93% 100.00%
EY -2.23 5.45 1.94 4.23 -4.27 2.87 8.53 -
  QoQ % -140.92% 180.93% -54.14% 199.06% -248.78% -66.35% -
  Horiz. % -26.14% 63.89% 22.74% 49.59% -50.06% 33.65% 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 0.48 0.46 0.56 0.52 0.56 0.52 0.64 -17.47%
  QoQ % 4.35% -17.86% 7.69% -7.14% 7.69% -18.75% -
  Horiz. % 75.00% 71.88% 87.50% 81.25% 87.50% 81.25% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers