Highlights

[CAB] QoQ Quarter Result on 2011-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     21.16%    YoY -     38.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 129,683 130,783 136,666 130,826 122,287 115,234 122,619 3.81%
  QoQ % -0.84% -4.30% 4.46% 6.98% 6.12% -6.02% -
  Horiz. % 105.76% 106.66% 111.46% 106.69% 99.73% 93.98% 100.00%
PBT -1,012 -8,561 2,617 7,080 7,212 4,387 875 -
  QoQ % 88.18% -427.13% -63.04% -1.83% 64.39% 401.37% -
  Horiz. % -115.66% -978.40% 299.09% 809.14% 824.23% 501.37% 100.00%
Tax -792 1,768 -970 -1,365 -1,907 -1,301 -422 52.21%
  QoQ % -144.80% 282.27% 28.94% 28.42% -46.58% -208.29% -
  Horiz. % 187.68% -418.96% 229.86% 323.46% 451.90% 308.29% 100.00%
NP -1,804 -6,793 1,647 5,715 5,305 3,086 453 -
  QoQ % 73.44% -512.45% -71.18% 7.73% 71.91% 581.24% -
  Horiz. % -398.23% -1,499.56% 363.58% 1,261.59% 1,171.08% 681.24% 100.00%
NP to SH -1,975 -6,543 1,678 5,376 4,437 2,438 380 -
  QoQ % 69.82% -489.93% -68.79% 21.16% 81.99% 541.58% -
  Horiz. % -519.74% -1,721.84% 441.58% 1,414.74% 1,167.63% 641.58% 100.00%
Tax Rate - % - % 37.07 % 19.28 % 26.44 % 29.66 % 48.23 % -
  QoQ % 0.00% 0.00% 92.27% -27.08% -10.86% -38.50% -
  Horiz. % 0.00% 0.00% 76.86% 39.98% 54.82% 61.50% 100.00%
Total Cost 131,487 137,576 135,019 125,111 116,982 112,148 122,166 5.03%
  QoQ % -4.43% 1.89% 7.92% 6.95% 4.31% -8.20% -
  Horiz. % 107.63% 112.61% 110.52% 102.41% 95.76% 91.80% 100.00%
Net Worth 90,849 92,154 98,320 97,257 93,479 88,295 85,172 4.40%
  QoQ % -1.42% -6.27% 1.09% 4.04% 5.87% 3.67% -
  Horiz. % 106.67% 108.20% 115.44% 114.19% 109.75% 103.67% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 90,849 92,154 98,320 97,257 93,479 88,295 85,172 4.40%
  QoQ % -1.42% -6.27% 1.09% 4.04% 5.87% 3.67% -
  Horiz. % 106.67% 108.20% 115.44% 114.19% 109.75% 103.67% 100.00%
NOSH 131,666 131,649 131,093 131,428 131,661 131,783 131,034 0.32%
  QoQ % 0.01% 0.42% -0.25% -0.18% -0.09% 0.57% -
  Horiz. % 100.48% 100.47% 100.05% 100.30% 100.48% 100.57% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.39 % -5.19 % 1.21 % 4.37 % 4.34 % 2.68 % 0.37 % -
  QoQ % 73.22% -528.93% -72.31% 0.69% 61.94% 624.32% -
  Horiz. % -375.68% -1,402.70% 327.03% 1,181.08% 1,172.97% 724.32% 100.00%
ROE -2.17 % -7.10 % 1.71 % 5.53 % 4.75 % 2.76 % 0.45 % -
  QoQ % 69.44% -515.20% -69.08% 16.42% 72.10% 513.33% -
  Horiz. % -482.22% -1,577.78% 380.00% 1,228.89% 1,055.56% 613.33% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.49 99.34 104.25 99.54 92.88 87.44 93.58 3.47%
  QoQ % -0.86% -4.71% 4.73% 7.17% 6.22% -6.56% -
  Horiz. % 105.25% 106.16% 111.40% 106.37% 99.25% 93.44% 100.00%
EPS -1.50 -4.97 1.28 4.09 3.37 1.85 0.29 -
  QoQ % 69.82% -488.28% -68.70% 21.36% 82.16% 537.93% -
  Horiz. % -517.24% -1,713.79% 441.38% 1,410.34% 1,162.07% 637.93% 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 0.6900 0.7000 0.7500 0.7400 0.7100 0.6700 0.6500 4.07%
  QoQ % -1.43% -6.67% 1.35% 4.23% 5.97% 3.08% -
  Horiz. % 106.15% 107.69% 115.38% 113.85% 109.23% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.65 19.82 20.71 19.82 18.53 17.46 18.58 3.81%
  QoQ % -0.86% -4.30% 4.49% 6.96% 6.13% -6.03% -
  Horiz. % 105.76% 106.67% 111.46% 106.67% 99.73% 93.97% 100.00%
EPS -0.30 -0.99 0.25 0.81 0.67 0.37 0.06 -
  QoQ % 69.70% -496.00% -69.14% 20.90% 81.08% 516.67% -
  Horiz. % -500.00% -1,650.00% 416.67% 1,350.00% 1,116.67% 616.67% 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 0.1377 0.1396 0.1490 0.1474 0.1417 0.1338 0.1291 4.40%
  QoQ % -1.36% -6.31% 1.09% 4.02% 5.90% 3.64% -
  Horiz. % 106.66% 108.13% 115.41% 114.18% 109.76% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3500 0.4000 0.3400 0.3300 0.2900 0.3000 0.3100 -
P/RPS 0.36 0.40 0.33 0.33 0.31 0.34 0.33 5.98%
  QoQ % -10.00% 21.21% 0.00% 6.45% -8.82% 3.03% -
  Horiz. % 109.09% 121.21% 100.00% 100.00% 93.94% 103.03% 100.00%
P/EPS -23.33 -8.05 26.56 8.07 8.61 16.22 106.90 -
  QoQ % -189.81% -130.31% 229.12% -6.27% -46.92% -84.83% -
  Horiz. % -21.82% -7.53% 24.85% 7.55% 8.05% 15.17% 100.00%
EY -4.29 -12.42 3.76 12.40 11.62 6.17 0.94 -
  QoQ % 65.46% -430.32% -69.68% 6.71% 88.33% 556.38% -
  Horiz. % -456.38% -1,321.28% 400.00% 1,319.15% 1,236.17% 656.38% 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 0.51 0.57 0.45 0.45 0.41 0.45 0.48 4.13%
  QoQ % -10.53% 26.67% 0.00% 9.76% -8.89% -6.25% -
  Horiz. % 106.25% 118.75% 93.75% 93.75% 85.42% 93.75% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.3500 0.3200 0.3800 0.3400 0.3400 0.2900 0.3000 -
P/RPS 0.36 0.32 0.36 0.34 0.37 0.33 0.32 8.18%
  QoQ % 12.50% -11.11% 5.88% -8.11% 12.12% 3.13% -
  Horiz. % 112.50% 100.00% 112.50% 106.25% 115.62% 103.13% 100.00%
P/EPS -23.33 -6.44 29.69 8.31 10.09 15.68 103.45 -
  QoQ % -262.27% -121.69% 257.28% -17.64% -35.65% -84.84% -
  Horiz. % -22.55% -6.23% 28.70% 8.03% 9.75% 15.16% 100.00%
EY -4.29 -15.53 3.37 12.03 9.91 6.38 0.97 -
  QoQ % 72.38% -560.83% -71.99% 21.39% 55.33% 557.73% -
  Horiz. % -442.27% -1,601.03% 347.42% 1,240.21% 1,021.65% 657.73% 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 0.51 0.46 0.51 0.46 0.48 0.43 0.46 7.13%
  QoQ % 10.87% -9.80% 10.87% -4.17% 11.63% -6.52% -
  Horiz. % 110.87% 100.00% 110.87% 100.00% 104.35% 93.48% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers