[CAB] QoQ Quarter Result on 2009-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 123,054 123,553 133,996 122,669 113,449 110,797 147,502 -11.41% QoQ % -0.40% -7.79% 9.23% 8.13% 2.39% -24.88% - Horiz. % 83.43% 83.76% 90.84% 83.16% 76.91% 75.12% 100.00%
PBT 3,632 -1,028 2,843 1,012 2,269 -2,727 1,073 125.94% QoQ % 453.31% -136.16% 180.93% -55.40% 183.20% -354.15% - Horiz. % 338.49% -95.81% 264.96% 94.32% 211.46% -254.15% 100.00%
Tax -1,057 17 -768 -311 -829 -41 -423 84.45% QoQ % -6,317.65% 102.21% -146.95% 62.48% -1,921.95% 90.31% - Horiz. % 249.88% -4.02% 181.56% 73.52% 195.98% 9.69% 100.00%
NP 2,575 -1,011 2,075 701 1,440 -2,768 650 151.00% QoQ % 354.70% -148.72% 196.01% -51.32% 152.02% -525.85% - Horiz. % 396.15% -155.54% 319.23% 107.85% 221.54% -425.85% 100.00%
NP to SH 2,137 -884 2,078 874 1,722 -1,856 1,166 49.93% QoQ % 341.74% -142.54% 137.76% -49.25% 192.78% -259.18% - Horiz. % 183.28% -75.81% 178.22% 74.96% 147.68% -159.18% 100.00%
Tax Rate 29.10 % - % 27.01 % 30.73 % 36.54 % - % 39.42 % -18.37% QoQ % 0.00% 0.00% -12.11% -15.90% 0.00% 0.00% - Horiz. % 73.82% 0.00% 68.52% 77.96% 92.69% 0.00% 100.00%
Total Cost 120,479 124,564 131,921 121,968 112,009 113,565 146,852 -12.39% QoQ % -3.28% -5.58% 8.16% 8.89% -1.37% -22.67% - Horiz. % 82.04% 84.82% 89.83% 83.06% 76.27% 77.33% 100.00%
Net Worth 84,424 81,802 82,856 80,686 78,870 77,662 78,606 4.89% QoQ % 3.20% -1.27% 2.69% 2.30% 1.56% -1.20% - Horiz. % 107.40% 104.07% 105.41% 102.65% 100.34% 98.80% 100.00%
Dividend 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 84,424 81,802 82,856 80,686 78,870 77,662 78,606 4.89% QoQ % 3.20% -1.27% 2.69% 2.30% 1.56% -1.20% - Horiz. % 107.40% 104.07% 105.41% 102.65% 100.34% 98.80% 100.00%
NOSH 131,913 131,940 131,518 132,272 131,450 131,631 131,011 0.46% QoQ % -0.02% 0.32% -0.57% 0.63% -0.14% 0.47% - Horiz. % 100.69% 100.71% 100.39% 100.96% 100.34% 100.47% 100.00%
Ratio Analysis 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.09 % -0.82 % 1.55 % 0.57 % 1.27 % -2.50 % 0.44 % 183.38% QoQ % 354.88% -152.90% 171.93% -55.12% 150.80% -668.18% - Horiz. % 475.00% -186.36% 352.27% 129.55% 288.64% -568.18% 100.00%
ROE 2.53 % -1.08 % 2.51 % 1.08 % 2.18 % -2.39 % 1.48 % 43.11% QoQ % 334.26% -143.03% 132.41% -50.46% 191.21% -261.49% - Horiz. % 170.95% -72.97% 169.59% 72.97% 147.30% -161.49% 100.00%
Per Share 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.28 93.64 101.88 92.74 86.31 84.17 112.59 -11.82% QoQ % -0.38% -8.09% 9.86% 7.45% 2.54% -25.24% - Horiz. % 82.85% 83.17% 90.49% 82.37% 76.66% 74.76% 100.00%
EPS 1.62 -0.67 1.58 0.66 1.31 -1.41 0.89 49.24% QoQ % 341.79% -142.41% 139.39% -49.62% 192.91% -258.43% - Horiz. % 182.02% -75.28% 177.53% 74.16% 147.19% -158.43% 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 0.6400 0.6200 0.6300 0.6100 0.6000 0.5900 0.6000 4.41% QoQ % 3.23% -1.59% 3.28% 1.67% 1.69% -1.67% - Horiz. % 106.67% 103.33% 105.00% 101.67% 100.00% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.65 18.72 20.30 18.59 17.19 16.79 22.35 -11.40% QoQ % -0.37% -7.78% 9.20% 8.14% 2.38% -24.88% - Horiz. % 83.45% 83.76% 90.83% 83.18% 76.91% 75.12% 100.00%
EPS 0.32 -0.13 0.31 0.13 0.26 -0.28 0.18 46.91% QoQ % 346.15% -141.94% 138.46% -50.00% 192.86% -255.56% - Horiz. % 177.78% -72.22% 172.22% 72.22% 144.44% -155.56% 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 0.1279 0.1240 0.1256 0.1223 0.1195 0.1177 0.1191 4.88% QoQ % 3.15% -1.27% 2.70% 2.34% 1.53% -1.18% - Horiz. % 107.39% 104.11% 105.46% 102.69% 100.34% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3200 0.3100 0.3400 0.3100 0.3300 0.3000 0.3100 -
P/RPS 0.34 0.33 0.33 0.33 0.38 0.36 0.28 13.86% QoQ % 3.03% 0.00% 0.00% -13.16% 5.56% 28.57% - Horiz. % 121.43% 117.86% 117.86% 117.86% 135.71% 128.57% 100.00%
P/EPS 19.75 -46.27 21.52 46.92 25.19 -21.28 34.83 -31.56% QoQ % 142.68% -315.01% -54.13% 86.26% 218.37% -161.10% - Horiz. % 56.70% -132.85% 61.79% 134.71% 72.32% -61.10% 100.00%
EY 5.06 -2.16 4.65 2.13 3.97 -4.70 2.87 46.09% QoQ % 334.26% -146.45% 118.31% -46.35% 184.47% -263.76% - Horiz. % 176.31% -75.26% 162.02% 74.22% 138.33% -163.76% 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 0.50 0.54 0.51 0.55 0.51 0.52 -2.59% QoQ % 0.00% -7.41% 5.88% -7.27% 7.84% -1.92% - Horiz. % 96.15% 96.15% 103.85% 98.08% 105.77% 98.08% 100.00%
Price Multiplier on Announcement Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 -
Price 0.3400 0.3000 0.2900 0.3400 0.3100 0.3300 0.3100 -
P/RPS 0.36 0.32 0.28 0.37 0.36 0.39 0.28 18.29% QoQ % 12.50% 14.29% -24.32% 2.78% -7.69% 39.29% - Horiz. % 128.57% 114.29% 100.00% 132.14% 128.57% 139.29% 100.00%
P/EPS 20.99 -44.78 18.35 51.46 23.66 -23.40 34.83 -28.72% QoQ % 146.87% -344.03% -64.34% 117.50% 201.11% -167.18% - Horiz. % 60.26% -128.57% 52.68% 147.75% 67.93% -67.18% 100.00%
EY 4.76 -2.23 5.45 1.94 4.23 -4.27 2.87 40.24% QoQ % 313.45% -140.92% 180.93% -54.14% 199.06% -248.78% - Horiz. % 165.85% -77.70% 189.90% 67.60% 147.39% -148.78% 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 0.53 0.48 0.46 0.56 0.52 0.56 0.52 1.28% QoQ % 10.42% 4.35% -17.86% 7.69% -7.14% 7.69% - Horiz. % 101.92% 92.31% 88.46% 107.69% 100.00% 107.69% 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.
Comment
CAB-FS-Q4-09.pdf 
