Highlights

[CAB] QoQ Quarter Result on 2013-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     384.77%    YoY -     175.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 170,366 163,903 158,936 170,525 150,586 149,879 138,010 15.12%
  QoQ % 3.94% 3.13% -6.80% 13.24% 0.47% 8.60% -
  Horiz. % 123.44% 118.76% 115.16% 123.56% 109.11% 108.60% 100.00%
PBT 533 5,531 1,869 13,746 3,556 -616 -1,064 -
  QoQ % -90.36% 195.93% -86.40% 286.56% 677.27% 42.11% -
  Horiz. % -50.09% -519.83% -175.66% -1,291.92% -334.21% 57.89% 100.00%
Tax -670 -2,156 -713 -2,360 -864 1,003 131 -
  QoQ % 68.92% -202.38% 69.79% -173.15% -186.14% 665.65% -
  Horiz. % -511.45% -1,645.80% -544.27% -1,801.53% -659.54% 765.65% 100.00%
NP -137 3,375 1,156 11,386 2,692 387 -933 -72.26%
  QoQ % -104.06% 191.96% -89.85% 322.96% 595.61% 141.48% -
  Horiz. % 14.68% -361.74% -123.90% -1,220.36% -288.53% -41.48% 100.00%
NP to SH -1 3,284 1,174 10,534 2,173 145 -916 -98.95%
  QoQ % -100.03% 179.73% -88.86% 384.77% 1,398.62% 115.83% -
  Horiz. % 0.11% -358.52% -128.17% -1,150.00% -237.23% -15.83% 100.00%
Tax Rate 125.70 % 38.98 % 38.15 % 17.17 % 24.30 % - % - % -
  QoQ % 222.47% 2.18% 122.19% -29.34% 0.00% 0.00% -
  Horiz. % 517.28% 160.41% 157.00% 70.66% 100.00% - -
Total Cost 170,503 160,528 157,780 159,139 147,894 149,492 138,943 14.66%
  QoQ % 6.21% 1.74% -0.85% 7.60% -1.07% 7.59% -
  Horiz. % 122.71% 115.54% 113.56% 114.54% 106.44% 107.59% 100.00%
Net Worth 145,809 145,809 142,462 140,716 130,380 129,181 128,240 8.96%
  QoQ % 0.00% 2.35% 1.24% 7.93% 0.93% 0.73% -
  Horiz. % 113.70% 113.70% 111.09% 109.73% 101.67% 100.73% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,809 145,809 142,462 140,716 130,380 129,181 128,240 8.96%
  QoQ % 0.00% 2.35% 1.24% 7.93% 0.93% 0.73% -
  Horiz. % 113.70% 113.70% 111.09% 109.73% 101.67% 100.73% 100.00%
NOSH 131,360 131,360 131,910 131,510 131,696 131,818 130,857 0.26%
  QoQ % 0.00% -0.42% 0.30% -0.14% -0.09% 0.73% -
  Horiz. % 100.38% 100.38% 100.80% 100.50% 100.64% 100.73% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.08 % 2.06 % 0.73 % 6.68 % 1.79 % 0.26 % -0.68 % -76.08%
  QoQ % -103.88% 182.19% -89.07% 273.18% 588.46% 138.24% -
  Horiz. % 11.76% -302.94% -107.35% -982.35% -263.24% -38.24% 100.00%
ROE 0.00 % 2.25 % 0.82 % 7.49 % 1.67 % 0.11 % -0.71 % -
  QoQ % 0.00% 174.39% -89.05% 348.50% 1,418.18% 115.49% -
  Horiz. % -0.00% -316.90% -115.49% -1,054.93% -235.21% -15.49% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 129.69 124.77 120.49 129.67 114.34 113.70 105.47 14.82%
  QoQ % 3.94% 3.55% -7.08% 13.41% 0.56% 7.80% -
  Horiz. % 122.96% 118.30% 114.24% 122.94% 108.41% 107.80% 100.00%
EPS 0.00 2.50 0.89 8.01 1.65 0.11 -0.70 -
  QoQ % 0.00% 180.90% -88.89% 385.45% 1,400.00% 115.71% -
  Horiz. % -0.00% -357.14% -127.14% -1,144.29% -235.71% -15.71% 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 1.1100 1.0800 1.0700 0.9900 0.9800 0.9800 8.68%
  QoQ % 0.00% 2.78% 0.93% 8.08% 1.02% 0.00% -
  Horiz. % 113.27% 113.27% 110.20% 109.18% 101.02% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.86 24.88 24.13 25.89 22.86 22.75 20.95 15.11%
  QoQ % 3.94% 3.11% -6.80% 13.25% 0.48% 8.59% -
  Horiz. % 123.44% 118.76% 115.18% 123.58% 109.12% 108.59% 100.00%
EPS 0.00 0.50 0.18 1.60 0.33 0.02 -0.14 -
  QoQ % 0.00% 177.78% -88.75% 384.85% 1,550.00% 114.29% -
  Horiz. % -0.00% -357.14% -128.57% -1,142.86% -235.71% -14.29% 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 0.2214 0.2214 0.2163 0.2136 0.1979 0.1961 0.1947 8.97%
  QoQ % 0.00% 2.36% 1.26% 7.93% 0.92% 0.72% -
  Horiz. % 113.71% 113.71% 111.09% 109.71% 101.64% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.5600 0.4800 0.5300 0.5800 0.5550 0.4450 0.3700 -
P/RPS 0.43 0.38 0.44 0.45 0.49 0.39 0.35 14.75%
  QoQ % 13.16% -13.64% -2.22% -8.16% 25.64% 11.43% -
  Horiz. % 122.86% 108.57% 125.71% 128.57% 140.00% 111.43% 100.00%
P/EPS -73,561.60 19.20 59.55 7.24 33.64 404.55 -52.86 12,531.07%
  QoQ % -383,233.34% -67.76% 722.51% -78.48% -91.68% 865.32% -
  Horiz. % 139,163.08% -36.32% -112.66% -13.70% -63.64% -765.32% 100.00%
EY 0.00 5.21 1.68 13.81 2.97 0.25 -1.89 -
  QoQ % 0.00% 210.12% -87.83% 364.98% 1,088.00% 113.23% -
  Horiz. % -0.00% -275.66% -88.89% -730.69% -157.14% -13.23% 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 0.43 0.49 0.54 0.56 0.45 0.38 20.14%
  QoQ % 16.28% -12.24% -9.26% -3.57% 24.44% 18.42% -
  Horiz. % 131.58% 113.16% 128.95% 142.11% 147.37% 118.42% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 -
Price 0.8650 0.5750 0.5000 0.5750 0.5700 0.5650 0.4450 -
P/RPS 0.67 0.46 0.41 0.44 0.50 0.50 0.42 36.64%
  QoQ % 45.65% 12.20% -6.82% -12.00% 0.00% 19.05% -
  Horiz. % 159.52% 109.52% 97.62% 104.76% 119.05% 119.05% 100.00%
P/EPS -113,626.40 23.00 56.18 7.18 34.55 513.64 -63.57 14,831.65%
  QoQ % -494,127.84% -59.06% 682.45% -79.22% -93.27% 907.99% -
  Horiz. % 178,742.17% -36.18% -88.38% -11.29% -54.35% -807.99% 100.00%
EY 0.00 4.35 1.78 13.93 2.89 0.19 -1.57 -
  QoQ % 0.00% 144.38% -87.22% 382.01% 1,421.05% 112.10% -
  Horiz. % -0.00% -277.07% -113.38% -887.26% -184.08% -12.10% 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 0.78 0.52 0.46 0.54 0.58 0.58 0.45 44.44%
  QoQ % 50.00% 13.04% -14.81% -6.90% 0.00% 28.89% -
  Horiz. % 173.33% 115.56% 102.22% 120.00% 128.89% 128.89% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers