Highlights

[CAB] QoQ Quarter Result on 2012-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     293.92%    YoY -     -28.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,586 149,879 138,010 137,421 129,683 130,783 136,666 6.69%
  QoQ % 0.47% 8.60% 0.43% 5.97% -0.84% -4.30% -
  Horiz. % 110.19% 109.67% 100.98% 100.55% 94.89% 95.70% 100.00%
PBT 3,556 -616 -1,064 7,075 -1,012 -8,561 2,617 22.70%
  QoQ % 677.27% 42.11% -115.04% 799.11% 88.18% -427.13% -
  Horiz. % 135.88% -23.54% -40.66% 270.35% -38.67% -327.13% 100.00%
Tax -864 1,003 131 1,275 -792 1,768 -970 -7.43%
  QoQ % -186.14% 665.65% -89.73% 260.98% -144.80% 282.27% -
  Horiz. % 89.07% -103.40% -13.51% -131.44% 81.65% -182.27% 100.00%
NP 2,692 387 -933 8,350 -1,804 -6,793 1,647 38.80%
  QoQ % 595.61% 141.48% -111.17% 562.86% 73.44% -512.45% -
  Horiz. % 163.45% 23.50% -56.65% 506.98% -109.53% -412.45% 100.00%
NP to SH 2,173 145 -916 3,830 -1,975 -6,543 1,678 18.83%
  QoQ % 1,398.62% 115.83% -123.92% 293.92% 69.82% -489.93% -
  Horiz. % 129.50% 8.64% -54.59% 228.25% -117.70% -389.93% 100.00%
Tax Rate 24.30 % - % - % -18.02 % - % - % 37.07 % -24.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.55% 0.00% 0.00% -48.61% 0.00% 0.00% 100.00%
Total Cost 147,894 149,492 138,943 129,071 131,487 137,576 135,019 6.27%
  QoQ % -1.07% 7.59% 7.65% -1.84% -4.43% 1.89% -
  Horiz. % 109.54% 110.72% 102.91% 95.59% 97.38% 101.89% 100.00%
Net Worth 130,380 129,181 128,240 128,842 90,849 92,154 98,320 20.72%
  QoQ % 0.93% 0.73% -0.47% 41.82% -1.42% -6.27% -
  Horiz. % 132.61% 131.39% 130.43% 131.04% 92.40% 93.73% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 130,380 129,181 128,240 128,842 90,849 92,154 98,320 20.72%
  QoQ % 0.93% 0.73% -0.47% 41.82% -1.42% -6.27% -
  Horiz. % 132.61% 131.39% 130.43% 131.04% 92.40% 93.73% 100.00%
NOSH 131,696 131,818 130,857 131,471 131,666 131,649 131,093 0.31%
  QoQ % -0.09% 0.73% -0.47% -0.15% 0.01% 0.42% -
  Horiz. % 100.46% 100.55% 99.82% 100.29% 100.44% 100.42% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.79 % 0.26 % -0.68 % 6.08 % -1.39 % -5.19 % 1.21 % 29.86%
  QoQ % 588.46% 138.24% -111.18% 537.41% 73.22% -528.93% -
  Horiz. % 147.93% 21.49% -56.20% 502.48% -114.88% -428.93% 100.00%
ROE 1.67 % 0.11 % -0.71 % 2.97 % -2.17 % -7.10 % 1.71 % -1.57%
  QoQ % 1,418.18% 115.49% -123.91% 236.87% 69.44% -515.20% -
  Horiz. % 97.66% 6.43% -41.52% 173.68% -126.90% -415.20% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 114.34 113.70 105.47 104.53 98.49 99.34 104.25 6.36%
  QoQ % 0.56% 7.80% 0.90% 6.13% -0.86% -4.71% -
  Horiz. % 109.68% 109.06% 101.17% 100.27% 94.47% 95.29% 100.00%
EPS 1.65 0.11 -0.70 2.91 -1.50 -4.97 1.28 18.46%
  QoQ % 1,400.00% 115.71% -124.05% 294.00% 69.82% -488.28% -
  Horiz. % 128.91% 8.59% -54.69% 227.34% -117.19% -388.28% 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 0.9900 0.9800 0.9800 0.9800 0.6900 0.7000 0.7500 20.35%
  QoQ % 1.02% 0.00% 0.00% 42.03% -1.43% -6.67% -
  Horiz. % 132.00% 130.67% 130.67% 130.67% 92.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.82 22.71 20.91 20.82 19.65 19.82 20.71 6.69%
  QoQ % 0.48% 8.61% 0.43% 5.95% -0.86% -4.30% -
  Horiz. % 110.19% 109.66% 100.97% 100.53% 94.88% 95.70% 100.00%
EPS 0.33 0.02 -0.14 0.58 -0.30 -0.99 0.25 20.35%
  QoQ % 1,550.00% 114.29% -124.14% 293.33% 69.70% -496.00% -
  Horiz. % 132.00% 8.00% -56.00% 232.00% -120.00% -396.00% 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 0.1976 0.1958 0.1943 0.1952 0.1377 0.1396 0.1490 20.73%
  QoQ % 0.92% 0.77% -0.46% 41.76% -1.36% -6.31% -
  Horiz. % 132.62% 131.41% 130.40% 131.01% 92.42% 93.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.5550 0.4450 0.3700 0.3500 0.3500 0.4000 0.3400 -
P/RPS 0.49 0.39 0.35 0.33 0.36 0.40 0.33 30.18%
  QoQ % 25.64% 11.43% 6.06% -8.33% -10.00% 21.21% -
  Horiz. % 148.48% 118.18% 106.06% 100.00% 109.09% 121.21% 100.00%
P/EPS 33.64 404.55 -52.86 12.01 -23.33 -8.05 26.56 17.08%
  QoQ % -91.68% 865.32% -540.13% 151.48% -189.81% -130.31% -
  Horiz. % 126.66% 1,523.16% -199.02% 45.22% -87.84% -30.31% 100.00%
EY 2.97 0.25 -1.89 8.32 -4.29 -12.42 3.76 -14.56%
  QoQ % 1,088.00% 113.23% -122.72% 293.94% 65.46% -430.32% -
  Horiz. % 78.99% 6.65% -50.27% 221.28% -114.10% -330.32% 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 0.56 0.45 0.38 0.36 0.51 0.57 0.45 15.71%
  QoQ % 24.44% 18.42% 5.56% -29.41% -10.53% 26.67% -
  Horiz. % 124.44% 100.00% 84.44% 80.00% 113.33% 126.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 27/02/12 -
Price 0.5700 0.5650 0.4450 0.3700 0.3500 0.3200 0.3800 -
P/RPS 0.50 0.50 0.42 0.35 0.36 0.32 0.36 24.51%
  QoQ % 0.00% 19.05% 20.00% -2.78% 12.50% -11.11% -
  Horiz. % 138.89% 138.89% 116.67% 97.22% 100.00% 88.89% 100.00%
P/EPS 34.55 513.64 -63.57 12.70 -23.33 -6.44 29.69 10.65%
  QoQ % -93.27% 907.99% -600.55% 154.44% -262.27% -121.69% -
  Horiz. % 116.37% 1,730.01% -214.11% 42.78% -78.58% -21.69% 100.00%
EY 2.89 0.19 -1.57 7.87 -4.29 -15.53 3.37 -9.74%
  QoQ % 1,421.05% 112.10% -119.95% 283.45% 72.38% -560.83% -
  Horiz. % 85.76% 5.64% -46.59% 233.53% -127.30% -460.83% 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 0.58 0.58 0.45 0.38 0.51 0.46 0.51 8.96%
  QoQ % 0.00% 28.89% 18.42% -25.49% 10.87% -9.80% -
  Horiz. % 113.73% 113.73% 88.24% 74.51% 100.00% 90.20% 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.
 


 

146  129  411  1602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 SAPNRG 0.290.00 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 VELESTO 0.39+0.005 
 RSAWIT 0.17+0.02 
 DGB 0.175+0.005 
 NETX 0.020.00 
 SPRING 0.24-0.005 
 SAPNRG-WA 0.1350.00 
Partners & Brokers