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 - 690,508
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.89 19.41 17.77 16.43 16.05 21.36 25.71 -21.49%
  QoQ % -7.83% 9.23% 8.16% 2.37% -24.86% -16.92% -
  Horiz. % 69.58% 75.50% 69.12% 63.91% 62.43% 83.08% 100.00%
EPS -0.13 0.30 0.13 0.25 -0.27 0.17 0.62 -
  QoQ % -143.33% 130.77% -48.00% 192.59% -258.82% -72.58% -
  Horiz. % -20.97% 48.39% 20.97% 40.32% -43.55% 27.42% 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 0.1185 0.1200 0.1169 0.1142 0.1125 0.1138 0.1126 3.47%
  QoQ % -1.25% 2.65% 2.36% 1.51% -1.14% 1.07% -
  Horiz. % 105.24% 106.57% 103.82% 101.42% 99.91% 101.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS