Highlights

[CAB] QoQ Quarter Result on 2010-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     341.74%    YoY -     24.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 115,234 122,619 127,545 123,054 123,553 133,996 122,669 -4.09%
  QoQ % -6.02% -3.86% 3.65% -0.40% -7.79% 9.23% -
  Horiz. % 93.94% 99.96% 103.97% 100.31% 100.72% 109.23% 100.00%
PBT 4,387 875 5,688 3,632 -1,028 2,843 1,012 166.10%
  QoQ % 401.37% -84.62% 56.61% 453.31% -136.16% 180.93% -
  Horiz. % 433.50% 86.46% 562.06% 358.89% -101.58% 280.93% 100.00%
Tax -1,301 -422 -1,632 -1,057 17 -768 -311 159.85%
  QoQ % -208.29% 74.14% -54.40% -6,317.65% 102.21% -146.95% -
  Horiz. % 418.33% 135.69% 524.76% 339.87% -5.47% 246.95% 100.00%
NP 3,086 453 4,056 2,575 -1,011 2,075 701 168.85%
  QoQ % 581.24% -88.83% 57.51% 354.70% -148.72% 196.01% -
  Horiz. % 440.23% 64.62% 578.60% 367.33% -144.22% 296.01% 100.00%
NP to SH 2,438 380 3,877 2,137 -884 2,078 874 98.28%
  QoQ % 541.58% -90.20% 81.42% 341.74% -142.54% 137.76% -
  Horiz. % 278.95% 43.48% 443.59% 244.51% -101.14% 237.76% 100.00%
Tax Rate 29.66 % 48.23 % 28.69 % 29.10 % - % 27.01 % 30.73 % -2.34%
  QoQ % -38.50% 68.11% -1.41% 0.00% 0.00% -12.11% -
  Horiz. % 96.52% 156.95% 93.36% 94.70% 0.00% 87.89% 100.00%
Total Cost 112,148 122,166 123,489 120,479 124,564 131,921 121,968 -5.45%
  QoQ % -8.20% -1.07% 2.50% -3.28% -5.58% 8.16% -
  Horiz. % 91.95% 100.16% 101.25% 98.78% 102.13% 108.16% 100.00%
Net Worth 88,295 85,172 88,273 84,424 81,802 82,856 80,686 6.20%
  QoQ % 3.67% -3.51% 4.56% 3.20% -1.27% 2.69% -
  Horiz. % 109.43% 105.56% 109.40% 104.63% 101.38% 102.69% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 88,295 85,172 88,273 84,424 81,802 82,856 80,686 6.20%
  QoQ % 3.67% -3.51% 4.56% 3.20% -1.27% 2.69% -
  Horiz. % 109.43% 105.56% 109.40% 104.63% 101.38% 102.69% 100.00%
NOSH 131,783 131,034 131,750 131,913 131,940 131,518 132,272 -0.25%
  QoQ % 0.57% -0.54% -0.12% -0.02% 0.32% -0.57% -
  Horiz. % 99.63% 99.06% 99.61% 99.73% 99.75% 99.43% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.68 % 0.37 % 3.18 % 2.09 % -0.82 % 1.55 % 0.57 % 180.92%
  QoQ % 624.32% -88.36% 52.15% 354.88% -152.90% 171.93% -
  Horiz. % 470.18% 64.91% 557.89% 366.67% -143.86% 271.93% 100.00%
ROE 2.76 % 0.45 % 4.39 % 2.53 % -1.08 % 2.51 % 1.08 % 87.03%
  QoQ % 513.33% -89.75% 73.52% 334.26% -143.03% 132.41% -
  Horiz. % 255.56% 41.67% 406.48% 234.26% -100.00% 232.41% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 87.44 93.58 96.81 93.28 93.64 101.88 92.74 -3.85%
  QoQ % -6.56% -3.34% 3.78% -0.38% -8.09% 9.86% -
  Horiz. % 94.29% 100.91% 104.39% 100.58% 100.97% 109.86% 100.00%
EPS 1.85 0.29 2.94 1.62 -0.67 1.58 0.66 98.93%
  QoQ % 537.93% -90.14% 81.48% 341.79% -142.41% 139.39% -
  Horiz. % 280.30% 43.94% 445.45% 245.45% -101.52% 239.39% 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 0.6700 0.6500 0.6700 0.6400 0.6200 0.6300 0.6100 6.46%
  QoQ % 3.08% -2.99% 4.69% 3.23% -1.59% 3.28% -
  Horiz. % 109.84% 106.56% 109.84% 104.92% 101.64% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,116
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.48 18.60 19.35 18.67 18.75 20.33 18.61 -4.09%
  QoQ % -6.02% -3.88% 3.64% -0.43% -7.77% 9.24% -
  Horiz. % 93.93% 99.95% 103.98% 100.32% 100.75% 109.24% 100.00%
EPS 0.37 0.06 0.59 0.32 -0.13 0.32 0.13 100.96%
  QoQ % 516.67% -89.83% 84.37% 346.15% -140.62% 146.15% -
  Horiz. % 284.62% 46.15% 453.85% 246.15% -100.00% 246.15% 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 0.1340 0.1292 0.1339 0.1281 0.1241 0.1257 0.1224 6.23%
  QoQ % 3.72% -3.51% 4.53% 3.22% -1.27% 2.70% -
  Horiz. % 109.48% 105.56% 109.40% 104.66% 101.39% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3000 0.3100 0.3200 0.3200 0.3100 0.3400 0.3100 -
P/RPS 0.34 0.33 0.33 0.34 0.33 0.33 0.33 2.01%
  QoQ % 3.03% 0.00% -2.94% 3.03% 0.00% 0.00% -
  Horiz. % 103.03% 100.00% 100.00% 103.03% 100.00% 100.00% 100.00%
P/EPS 16.22 106.90 10.87 19.75 -46.27 21.52 46.92 -50.78%
  QoQ % -84.83% 883.44% -44.96% 142.68% -315.01% -54.13% -
  Horiz. % 34.57% 227.83% 23.17% 42.09% -98.61% 45.87% 100.00%
EY 6.17 0.94 9.20 5.06 -2.16 4.65 2.13 103.34%
  QoQ % 556.38% -89.78% 81.82% 334.26% -146.45% 118.31% -
  Horiz. % 289.67% 44.13% 431.92% 237.56% -101.41% 218.31% 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 0.48 0.48 0.50 0.50 0.54 0.51 -8.01%
  QoQ % -6.25% 0.00% -4.00% 0.00% -7.41% 5.88% -
  Horiz. % 88.24% 94.12% 94.12% 98.04% 98.04% 105.88% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.2900 0.3000 0.3200 0.3400 0.3000 0.2900 0.3400 -
P/RPS 0.33 0.32 0.33 0.36 0.32 0.28 0.37 -7.35%
  QoQ % 3.13% -3.03% -8.33% 12.50% 14.29% -24.32% -
  Horiz. % 89.19% 86.49% 89.19% 97.30% 86.49% 75.68% 100.00%
P/EPS 15.68 103.45 10.87 20.99 -44.78 18.35 51.46 -54.75%
  QoQ % -84.84% 851.70% -48.21% 146.87% -344.03% -64.34% -
  Horiz. % 30.47% 201.03% 21.12% 40.79% -87.02% 35.66% 100.00%
EY 6.38 0.97 9.20 4.76 -2.23 5.45 1.94 121.31%
  QoQ % 557.73% -89.46% 93.28% 313.45% -140.92% 180.93% -
  Horiz. % 328.87% 50.00% 474.23% 245.36% -114.95% 280.93% 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 0.43 0.46 0.48 0.53 0.48 0.46 0.56 -16.16%
  QoQ % -6.52% -4.17% -9.43% 10.42% 4.35% -17.86% -
  Horiz. % 76.79% 82.14% 85.71% 94.64% 85.71% 82.14% 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.
 


 

287  330  560  1091 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 KNM 0.435-0.01 
 NETX 0.025+0.005 
 ISTONE 0.235+0.01 
 HSI-C7F 0.34+0.03 
 MTAG 0.485+0.045 
 ARMADA 0.41-0.01 
 KNM-WB 0.18-0.005 
 HSI-H8B 0.22-0.025 
 SANICHI 0.055+0.01 
Partners & Brokers