Highlights

[CAB] QoQ Quarter Result on 2011-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     81.99%    YoY -     107.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 130,783 136,666 130,826 122,287 115,234 122,619 127,545 1.68%
  QoQ % -4.30% 4.46% 6.98% 6.12% -6.02% -3.86% -
  Horiz. % 102.54% 107.15% 102.57% 95.88% 90.35% 96.14% 100.00%
PBT -8,561 2,617 7,080 7,212 4,387 875 5,688 -
  QoQ % -427.13% -63.04% -1.83% 64.39% 401.37% -84.62% -
  Horiz. % -150.51% 46.01% 124.47% 126.79% 77.13% 15.38% 100.00%
Tax 1,768 -970 -1,365 -1,907 -1,301 -422 -1,632 -
  QoQ % 282.27% 28.94% 28.42% -46.58% -208.29% 74.14% -
  Horiz. % -108.33% 59.44% 83.64% 116.85% 79.72% 25.86% 100.00%
NP -6,793 1,647 5,715 5,305 3,086 453 4,056 -
  QoQ % -512.45% -71.18% 7.73% 71.91% 581.24% -88.83% -
  Horiz. % -167.48% 40.61% 140.90% 130.79% 76.08% 11.17% 100.00%
NP to SH -6,543 1,678 5,376 4,437 2,438 380 3,877 -
  QoQ % -489.93% -68.79% 21.16% 81.99% 541.58% -90.20% -
  Horiz. % -168.76% 43.28% 138.66% 114.44% 62.88% 9.80% 100.00%
Tax Rate - % 37.07 % 19.28 % 26.44 % 29.66 % 48.23 % 28.69 % -
  QoQ % 0.00% 92.27% -27.08% -10.86% -38.50% 68.11% -
  Horiz. % 0.00% 129.21% 67.20% 92.16% 103.38% 168.11% 100.00%
Total Cost 137,576 135,019 125,111 116,982 112,148 122,166 123,489 7.46%
  QoQ % 1.89% 7.92% 6.95% 4.31% -8.20% -1.07% -
  Horiz. % 111.41% 109.34% 101.31% 94.73% 90.82% 98.93% 100.00%
Net Worth 92,154 98,320 97,257 93,479 88,295 85,172 88,273 2.91%
  QoQ % -6.27% 1.09% 4.04% 5.87% 3.67% -3.51% -
  Horiz. % 104.40% 111.38% 110.18% 105.90% 100.03% 96.49% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 92,154 98,320 97,257 93,479 88,295 85,172 88,273 2.91%
  QoQ % -6.27% 1.09% 4.04% 5.87% 3.67% -3.51% -
  Horiz. % 104.40% 111.38% 110.18% 105.90% 100.03% 96.49% 100.00%
NOSH 131,649 131,093 131,428 131,661 131,783 131,034 131,750 -0.05%
  QoQ % 0.42% -0.25% -0.18% -0.09% 0.57% -0.54% -
  Horiz. % 99.92% 99.50% 99.76% 99.93% 100.03% 99.46% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.19 % 1.21 % 4.37 % 4.34 % 2.68 % 0.37 % 3.18 % -
  QoQ % -528.93% -72.31% 0.69% 61.94% 624.32% -88.36% -
  Horiz. % -163.21% 38.05% 137.42% 136.48% 84.28% 11.64% 100.00%
ROE -7.10 % 1.71 % 5.53 % 4.75 % 2.76 % 0.45 % 4.39 % -
  QoQ % -515.20% -69.08% 16.42% 72.10% 513.33% -89.75% -
  Horiz. % -161.73% 38.95% 125.97% 108.20% 62.87% 10.25% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.34 104.25 99.54 92.88 87.44 93.58 96.81 1.73%
  QoQ % -4.71% 4.73% 7.17% 6.22% -6.56% -3.34% -
  Horiz. % 102.61% 107.69% 102.82% 95.94% 90.32% 96.66% 100.00%
EPS -4.97 1.28 4.09 3.37 1.85 0.29 2.94 -
  QoQ % -488.28% -68.70% 21.36% 82.16% 537.93% -90.14% -
  Horiz. % -169.05% 43.54% 139.12% 114.63% 62.93% 9.86% 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 0.7000 0.7500 0.7400 0.7100 0.6700 0.6500 0.6700 2.96%
  QoQ % -6.67% 1.35% 4.23% 5.97% 3.08% -2.99% -
  Horiz. % 104.48% 111.94% 110.45% 105.97% 100.00% 97.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.23 21.14 20.23 18.91 17.82 18.97 19.73 1.68%
  QoQ % -4.30% 4.50% 6.98% 6.12% -6.06% -3.85% -
  Horiz. % 102.53% 107.15% 102.53% 95.84% 90.32% 96.15% 100.00%
EPS -1.01 0.26 0.83 0.69 0.38 0.06 0.60 -
  QoQ % -488.46% -68.67% 20.29% 81.58% 533.33% -90.00% -
  Horiz. % -168.33% 43.33% 138.33% 115.00% 63.33% 10.00% 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 0.1425 0.1521 0.1504 0.1446 0.1366 0.1317 0.1365 2.91%
  QoQ % -6.31% 1.13% 4.01% 5.86% 3.72% -3.52% -
  Horiz. % 104.40% 111.43% 110.18% 105.93% 100.07% 96.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4000 0.3400 0.3300 0.2900 0.3000 0.3100 0.3200 -
P/RPS 0.40 0.33 0.33 0.31 0.34 0.33 0.33 13.67%
  QoQ % 21.21% 0.00% 6.45% -8.82% 3.03% 0.00% -
  Horiz. % 121.21% 100.00% 100.00% 93.94% 103.03% 100.00% 100.00%
P/EPS -8.05 26.56 8.07 8.61 16.22 106.90 10.87 -
  QoQ % -130.31% 229.12% -6.27% -46.92% -84.83% 883.44% -
  Horiz. % -74.06% 244.34% 74.24% 79.21% 149.22% 983.44% 100.00%
EY -12.42 3.76 12.40 11.62 6.17 0.94 9.20 -
  QoQ % -430.32% -69.68% 6.71% 88.33% 556.38% -89.78% -
  Horiz. % -135.00% 40.87% 134.78% 126.30% 67.07% 10.22% 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 0.57 0.45 0.45 0.41 0.45 0.48 0.48 12.13%
  QoQ % 26.67% 0.00% 9.76% -8.89% -6.25% 0.00% -
  Horiz. % 118.75% 93.75% 93.75% 85.42% 93.75% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.3200 0.3800 0.3400 0.3400 0.2900 0.3000 0.3200 -
P/RPS 0.32 0.36 0.34 0.37 0.33 0.32 0.33 -2.03%
  QoQ % -11.11% 5.88% -8.11% 12.12% 3.13% -3.03% -
  Horiz. % 96.97% 109.09% 103.03% 112.12% 100.00% 96.97% 100.00%
P/EPS -6.44 29.69 8.31 10.09 15.68 103.45 10.87 -
  QoQ % -121.69% 257.28% -17.64% -35.65% -84.84% 851.70% -
  Horiz. % -59.25% 273.14% 76.45% 92.82% 144.25% 951.70% 100.00%
EY -15.53 3.37 12.03 9.91 6.38 0.97 9.20 -
  QoQ % -560.83% -71.99% 21.39% 55.33% 557.73% -89.46% -
  Horiz. % -168.80% 36.63% 130.76% 107.72% 69.35% 10.54% 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 0.51 0.46 0.48 0.43 0.46 0.48 -2.79%
  QoQ % -9.80% 10.87% -4.17% 11.63% -6.52% -4.17% -
  Horiz. % 95.83% 106.25% 95.83% 100.00% 89.58% 95.83% 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