Highlights

[CAB] QoQ Quarter Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     137.76%    YoY -     78.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 127,545 123,054 123,553 133,996 122,669 113,449 110,797 9.83%
  QoQ % 3.65% -0.40% -7.79% 9.23% 8.13% 2.39% -
  Horiz. % 115.12% 111.06% 111.51% 120.94% 110.72% 102.39% 100.00%
PBT 5,688 3,632 -1,028 2,843 1,012 2,269 -2,727 -
  QoQ % 56.61% 453.31% -136.16% 180.93% -55.40% 183.20% -
  Horiz. % -208.58% -133.19% 37.70% -104.25% -37.11% -83.20% 100.00%
Tax -1,632 -1,057 17 -768 -311 -829 -41 1,063.19%
  QoQ % -54.40% -6,317.65% 102.21% -146.95% 62.48% -1,921.95% -
  Horiz. % 3,980.49% 2,578.05% -41.46% 1,873.17% 758.54% 2,021.95% 100.00%
NP 4,056 2,575 -1,011 2,075 701 1,440 -2,768 -
  QoQ % 57.51% 354.70% -148.72% 196.01% -51.32% 152.02% -
  Horiz. % -146.53% -93.03% 36.52% -74.96% -25.33% -52.02% 100.00%
NP to SH 3,877 2,137 -884 2,078 874 1,722 -1,856 -
  QoQ % 81.42% 341.74% -142.54% 137.76% -49.25% 192.78% -
  Horiz. % -208.89% -115.14% 47.63% -111.96% -47.09% -92.78% 100.00%
Tax Rate 28.69 % 29.10 % - % 27.01 % 30.73 % 36.54 % - % -
  QoQ % -1.41% 0.00% 0.00% -12.11% -15.90% 0.00% -
  Horiz. % 78.52% 79.64% 0.00% 73.92% 84.10% 100.00% -
Total Cost 123,489 120,479 124,564 131,921 121,968 112,009 113,565 5.74%
  QoQ % 2.50% -3.28% -5.58% 8.16% 8.89% -1.37% -
  Horiz. % 108.74% 106.09% 109.69% 116.16% 107.40% 98.63% 100.00%
Net Worth 88,273 84,424 81,802 82,856 80,686 78,870 77,662 8.90%
  QoQ % 4.56% 3.20% -1.27% 2.69% 2.30% 1.56% -
  Horiz. % 113.66% 108.71% 105.33% 106.69% 103.89% 101.56% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,273 84,424 81,802 82,856 80,686 78,870 77,662 8.90%
  QoQ % 4.56% 3.20% -1.27% 2.69% 2.30% 1.56% -
  Horiz. % 113.66% 108.71% 105.33% 106.69% 103.89% 101.56% 100.00%
NOSH 131,750 131,913 131,940 131,518 132,272 131,450 131,631 0.06%
  QoQ % -0.12% -0.02% 0.32% -0.57% 0.63% -0.14% -
  Horiz. % 100.09% 100.21% 100.23% 99.91% 100.49% 99.86% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.18 % 2.09 % -0.82 % 1.55 % 0.57 % 1.27 % -2.50 % -
  QoQ % 52.15% 354.88% -152.90% 171.93% -55.12% 150.80% -
  Horiz. % -127.20% -83.60% 32.80% -62.00% -22.80% -50.80% 100.00%
ROE 4.39 % 2.53 % -1.08 % 2.51 % 1.08 % 2.18 % -2.39 % -
  QoQ % 73.52% 334.26% -143.03% 132.41% -50.46% 191.21% -
  Horiz. % -183.68% -105.86% 45.19% -105.02% -45.19% -91.21% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.81 93.28 93.64 101.88 92.74 86.31 84.17 9.77%
  QoQ % 3.78% -0.38% -8.09% 9.86% 7.45% 2.54% -
  Horiz. % 115.02% 110.82% 111.25% 121.04% 110.18% 102.54% 100.00%
EPS 2.94 1.62 -0.67 1.58 0.66 1.31 -1.41 -
  QoQ % 81.48% 341.79% -142.41% 139.39% -49.62% 192.91% -
  Horiz. % -208.51% -114.89% 47.52% -112.06% -46.81% -92.91% 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 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 0.5900 8.84%
  QoQ % 4.69% 3.23% -1.59% 3.28% 1.67% 1.69% -
  Horiz. % 113.56% 108.47% 105.08% 106.78% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.34 18.66 18.74 20.32 18.60 17.20 16.80 9.83%
  QoQ % 3.64% -0.43% -7.78% 9.25% 8.14% 2.38% -
  Horiz. % 115.12% 111.07% 111.55% 120.95% 110.71% 102.38% 100.00%
EPS 0.59 0.32 -0.13 0.32 0.13 0.26 -0.28 -
  QoQ % 84.37% 346.15% -140.62% 146.15% -50.00% 192.86% -
  Horiz. % -210.71% -114.29% 46.43% -114.29% -46.43% -92.86% 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 0.1339 0.1280 0.1241 0.1257 0.1224 0.1196 0.1178 8.91%
  QoQ % 4.61% 3.14% -1.27% 2.70% 2.34% 1.53% -
  Horiz. % 113.67% 108.66% 105.35% 106.71% 103.90% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 0.3000 -
P/RPS 0.33 0.34 0.33 0.33 0.33 0.38 0.36 -5.63%
  QoQ % -2.94% 3.03% 0.00% 0.00% -13.16% 5.56% -
  Horiz. % 91.67% 94.44% 91.67% 91.67% 91.67% 105.56% 100.00%
P/EPS 10.87 19.75 -46.27 21.52 46.92 25.19 -21.28 -
  QoQ % -44.96% 142.68% -315.01% -54.13% 86.26% 218.37% -
  Horiz. % -51.08% -92.81% 217.43% -101.13% -220.49% -118.37% 100.00%
EY 9.20 5.06 -2.16 4.65 2.13 3.97 -4.70 -
  QoQ % 81.82% 334.26% -146.45% 118.31% -46.35% 184.47% -
  Horiz. % -195.74% -107.66% 45.96% -98.94% -45.32% -84.47% 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 0.48 0.50 0.50 0.54 0.51 0.55 0.51 -3.96%
  QoQ % -4.00% 0.00% -7.41% 5.88% -7.27% 7.84% -
  Horiz. % 94.12% 98.04% 98.04% 105.88% 100.00% 107.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 -
Price 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 0.3300 -
P/RPS 0.33 0.36 0.32 0.28 0.37 0.36 0.39 -10.53%
  QoQ % -8.33% 12.50% 14.29% -24.32% 2.78% -7.69% -
  Horiz. % 84.62% 92.31% 82.05% 71.79% 94.87% 92.31% 100.00%
P/EPS 10.87 20.99 -44.78 18.35 51.46 23.66 -23.40 -
  QoQ % -48.21% 146.87% -344.03% -64.34% 117.50% 201.11% -
  Horiz. % -46.45% -89.70% 191.37% -78.42% -219.91% -101.11% 100.00%
EY 9.20 4.76 -2.23 5.45 1.94 4.23 -4.27 -
  QoQ % 93.28% 313.45% -140.92% 180.93% -54.14% 199.06% -
  Horiz. % -215.46% -111.48% 52.22% -127.63% -45.43% -99.06% 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 0.48 0.53 0.48 0.46 0.56 0.52 0.56 -9.76%
  QoQ % -9.43% 10.42% 4.35% -17.86% 7.69% -7.14% -
  Horiz. % 85.71% 94.64% 85.71% 82.14% 100.00% 92.86% 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.
 


 

252  345  535  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers