Highlights

[CAB] QoQ Quarter Result on 2013-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     1,398.62%    YoY -     210.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 163,903 158,936 170,525 150,586 149,879 138,010 137,421 12.48%
  QoQ % 3.13% -6.80% 13.24% 0.47% 8.60% 0.43% -
  Horiz. % 119.27% 115.66% 124.09% 109.58% 109.07% 100.43% 100.00%
PBT 5,531 1,869 13,746 3,556 -616 -1,064 7,075 -15.15%
  QoQ % 195.93% -86.40% 286.56% 677.27% 42.11% -115.04% -
  Horiz. % 78.18% 26.42% 194.29% 50.26% -8.71% -15.04% 100.00%
Tax -2,156 -713 -2,360 -864 1,003 131 1,275 -
  QoQ % -202.38% 69.79% -173.15% -186.14% 665.65% -89.73% -
  Horiz. % -169.10% -55.92% -185.10% -67.76% 78.67% 10.27% 100.00%
NP 3,375 1,156 11,386 2,692 387 -933 8,350 -45.36%
  QoQ % 191.96% -89.85% 322.96% 595.61% 141.48% -111.17% -
  Horiz. % 40.42% 13.84% 136.36% 32.24% 4.63% -11.17% 100.00%
NP to SH 3,284 1,174 10,534 2,173 145 -916 3,830 -9.75%
  QoQ % 179.73% -88.86% 384.77% 1,398.62% 115.83% -123.92% -
  Horiz. % 85.74% 30.65% 275.04% 56.74% 3.79% -23.92% 100.00%
Tax Rate 38.98 % 38.15 % 17.17 % 24.30 % - % - % -18.02 % -
  QoQ % 2.18% 122.19% -29.34% 0.00% 0.00% 0.00% -
  Horiz. % -216.32% -211.71% -95.28% -134.85% 0.00% 0.00% 100.00%
Total Cost 160,528 157,780 159,139 147,894 149,492 138,943 129,071 15.67%
  QoQ % 1.74% -0.85% 7.60% -1.07% 7.59% 7.65% -
  Horiz. % 124.37% 122.24% 123.30% 114.58% 115.82% 107.65% 100.00%
Net Worth 145,809 142,462 140,716 130,380 129,181 128,240 128,842 8.61%
  QoQ % 2.35% 1.24% 7.93% 0.93% 0.73% -0.47% -
  Horiz. % 113.17% 110.57% 109.22% 101.19% 100.26% 99.53% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 145,809 142,462 140,716 130,380 129,181 128,240 128,842 8.61%
  QoQ % 2.35% 1.24% 7.93% 0.93% 0.73% -0.47% -
  Horiz. % 113.17% 110.57% 109.22% 101.19% 100.26% 99.53% 100.00%
NOSH 131,360 131,910 131,510 131,696 131,818 130,857 131,471 -0.06%
  QoQ % -0.42% 0.30% -0.14% -0.09% 0.73% -0.47% -
  Horiz. % 99.92% 100.33% 100.03% 100.17% 100.26% 99.53% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.06 % 0.73 % 6.68 % 1.79 % 0.26 % -0.68 % 6.08 % -51.43%
  QoQ % 182.19% -89.07% 273.18% 588.46% 138.24% -111.18% -
  Horiz. % 33.88% 12.01% 109.87% 29.44% 4.28% -11.18% 100.00%
ROE 2.25 % 0.82 % 7.49 % 1.67 % 0.11 % -0.71 % 2.97 % -16.91%
  QoQ % 174.39% -89.05% 348.50% 1,418.18% 115.49% -123.91% -
  Horiz. % 75.76% 27.61% 252.19% 56.23% 3.70% -23.91% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 124.77 120.49 129.67 114.34 113.70 105.47 104.53 12.54%
  QoQ % 3.55% -7.08% 13.41% 0.56% 7.80% 0.90% -
  Horiz. % 119.36% 115.27% 124.05% 109.38% 108.77% 100.90% 100.00%
EPS 2.50 0.89 8.01 1.65 0.11 -0.70 2.91 -9.64%
  QoQ % 180.90% -88.89% 385.45% 1,400.00% 115.71% -124.05% -
  Horiz. % 85.91% 30.58% 275.26% 56.70% 3.78% -24.05% 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 1.1100 1.0800 1.0700 0.9900 0.9800 0.9800 0.9800 8.67%
  QoQ % 2.78% 0.93% 8.08% 1.02% 0.00% 0.00% -
  Horiz. % 113.27% 110.20% 109.18% 101.02% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.35 24.58 26.37 23.29 23.18 21.35 21.25 12.49%
  QoQ % 3.13% -6.79% 13.22% 0.47% 8.57% 0.47% -
  Horiz. % 119.29% 115.67% 124.09% 109.60% 109.08% 100.47% 100.00%
EPS 0.51 0.18 1.63 0.34 0.02 -0.14 0.59 -9.27%
  QoQ % 183.33% -88.96% 379.41% 1,600.00% 114.29% -123.73% -
  Horiz. % 86.44% 30.51% 276.27% 57.63% 3.39% -23.73% 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 0.2255 0.2203 0.2176 0.2017 0.1998 0.1983 0.1993 8.59%
  QoQ % 2.36% 1.24% 7.88% 0.95% 0.76% -0.50% -
  Horiz. % 113.15% 110.54% 109.18% 101.20% 100.25% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4800 0.5300 0.5800 0.5550 0.4450 0.3700 0.3500 -
P/RPS 0.38 0.44 0.45 0.49 0.39 0.35 0.33 9.87%
  QoQ % -13.64% -2.22% -8.16% 25.64% 11.43% 6.06% -
  Horiz. % 115.15% 133.33% 136.36% 148.48% 118.18% 106.06% 100.00%
P/EPS 19.20 59.55 7.24 33.64 404.55 -52.86 12.01 36.76%
  QoQ % -67.76% 722.51% -78.48% -91.68% 865.32% -540.13% -
  Horiz. % 159.87% 495.84% 60.28% 280.10% 3,368.44% -440.13% 100.00%
EY 5.21 1.68 13.81 2.97 0.25 -1.89 8.32 -26.83%
  QoQ % 210.12% -87.83% 364.98% 1,088.00% 113.23% -122.72% -
  Horiz. % 62.62% 20.19% 165.99% 35.70% 3.00% -22.72% 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 0.49 0.54 0.56 0.45 0.38 0.36 12.59%
  QoQ % -12.24% -9.26% -3.57% 24.44% 18.42% 5.56% -
  Horiz. % 119.44% 136.11% 150.00% 155.56% 125.00% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 -
Price 0.5750 0.5000 0.5750 0.5700 0.5650 0.4450 0.3700 -
P/RPS 0.46 0.41 0.44 0.50 0.50 0.42 0.35 20.00%
  QoQ % 12.20% -6.82% -12.00% 0.00% 19.05% 20.00% -
  Horiz. % 131.43% 117.14% 125.71% 142.86% 142.86% 120.00% 100.00%
P/EPS 23.00 56.18 7.18 34.55 513.64 -63.57 12.70 48.63%
  QoQ % -59.06% 682.45% -79.22% -93.27% 907.99% -600.55% -
  Horiz. % 181.10% 442.36% 56.54% 272.05% 4,044.41% -500.55% 100.00%
EY 4.35 1.78 13.93 2.89 0.19 -1.57 7.87 -32.67%
  QoQ % 144.38% -87.22% 382.01% 1,421.05% 112.10% -119.95% -
  Horiz. % 55.27% 22.62% 177.00% 36.72% 2.41% -19.95% 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 0.52 0.46 0.54 0.58 0.58 0.45 0.38 23.28%
  QoQ % 13.04% -14.81% -6.90% 0.00% 28.89% 18.42% -
  Horiz. % 136.84% 121.05% 142.11% 152.63% 152.63% 118.42% 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
 

268  276  514  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.225-0.01 
 EDUSPEC 0.030.00 
 HSI-C3W 0.375+0.08 
 HSI-H4Y 0.225-0.07 
 IRIS 0.135+0.005 
 PUC 0.10+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers