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 - 659,404
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.83 20.73 19.84 18.55 17.48 18.60 19.34 1.68%
  QoQ % -4.34% 4.49% 6.95% 6.12% -6.02% -3.83% -
  Horiz. % 102.53% 107.19% 102.59% 95.92% 90.38% 96.17% 100.00%
EPS -0.99 0.25 0.82 0.67 0.37 0.06 0.59 -
  QoQ % -496.00% -69.51% 22.39% 81.08% 516.67% -89.83% -
  Horiz. % -167.80% 42.37% 138.98% 113.56% 62.71% 10.17% 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 0.1398 0.1491 0.1475 0.1418 0.1339 0.1292 0.1339 2.91%
  QoQ % -6.24% 1.08% 4.02% 5.90% 3.64% -3.51% -
  Horiz. % 104.41% 111.35% 110.16% 105.90% 100.00% 96.49% 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.
 


 

282  211  518  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.320.00 
 KNM 0.46+0.015 
 MYEG 1.28+0.03 
 ARMADA 0.445+0.005 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 MTAG 0.505+0.02 
 HSI-H8B 0.19+0.005 
 HSI-C7F 0.355-0.015 
 SAPNRG 0.2750.00 
Partners & Brokers