Highlights

[CAB] QoQ Quarter Result on 2010-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -90.20%    YoY -     -81.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 130,826 122,287 115,234 122,619 127,545 123,054 123,553 3.88%
  QoQ % 6.98% 6.12% -6.02% -3.86% 3.65% -0.40% -
  Horiz. % 105.89% 98.98% 93.27% 99.24% 103.23% 99.60% 100.00%
PBT 7,080 7,212 4,387 875 5,688 3,632 -1,028 -
  QoQ % -1.83% 64.39% 401.37% -84.62% 56.61% 453.31% -
  Horiz. % -688.72% -701.56% -426.75% -85.12% -553.31% -353.31% 100.00%
Tax -1,365 -1,907 -1,301 -422 -1,632 -1,057 17 -
  QoQ % 28.42% -46.58% -208.29% 74.14% -54.40% -6,317.65% -
  Horiz. % -8,029.41% -11,217.65% -7,652.94% -2,482.35% -9,600.00% -6,217.65% 100.00%
NP 5,715 5,305 3,086 453 4,056 2,575 -1,011 -
  QoQ % 7.73% 71.91% 581.24% -88.83% 57.51% 354.70% -
  Horiz. % -565.28% -524.73% -305.24% -44.81% -401.19% -254.70% 100.00%
NP to SH 5,376 4,437 2,438 380 3,877 2,137 -884 -
  QoQ % 21.16% 81.99% 541.58% -90.20% 81.42% 341.74% -
  Horiz. % -608.14% -501.92% -275.79% -42.99% -438.57% -241.74% 100.00%
Tax Rate 19.28 % 26.44 % 29.66 % 48.23 % 28.69 % 29.10 % - % -
  QoQ % -27.08% -10.86% -38.50% 68.11% -1.41% 0.00% -
  Horiz. % 66.25% 90.86% 101.92% 165.74% 98.59% 100.00% -
Total Cost 125,111 116,982 112,148 122,166 123,489 120,479 124,564 0.29%
  QoQ % 6.95% 4.31% -8.20% -1.07% 2.50% -3.28% -
  Horiz. % 100.44% 93.91% 90.03% 98.07% 99.14% 96.72% 100.00%
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.22%
  QoQ % 4.04% 5.87% 3.67% -3.51% 4.56% 3.20% -
  Horiz. % 118.89% 114.27% 107.94% 104.12% 107.91% 103.20% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.22%
  QoQ % 4.04% 5.87% 3.67% -3.51% 4.56% 3.20% -
  Horiz. % 118.89% 114.27% 107.94% 104.12% 107.91% 103.20% 100.00%
NOSH 131,428 131,661 131,783 131,034 131,750 131,913 131,940 -0.26%
  QoQ % -0.18% -0.09% 0.57% -0.54% -0.12% -0.02% -
  Horiz. % 99.61% 99.79% 99.88% 99.31% 99.86% 99.98% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.37 % 4.34 % 2.68 % 0.37 % 3.18 % 2.09 % -0.82 % -
  QoQ % 0.69% 61.94% 624.32% -88.36% 52.15% 354.88% -
  Horiz. % -532.93% -529.27% -326.83% -45.12% -387.80% -254.88% 100.00%
ROE 5.53 % 4.75 % 2.76 % 0.45 % 4.39 % 2.53 % -1.08 % -
  QoQ % 16.42% 72.10% 513.33% -89.75% 73.52% 334.26% -
  Horiz. % -512.04% -439.81% -255.56% -41.67% -406.48% -234.26% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.54 92.88 87.44 93.58 96.81 93.28 93.64 4.15%
  QoQ % 7.17% 6.22% -6.56% -3.34% 3.78% -0.38% -
  Horiz. % 106.30% 99.19% 93.38% 99.94% 103.39% 99.62% 100.00%
EPS 4.09 3.37 1.85 0.29 2.94 1.62 -0.67 -
  QoQ % 21.36% 82.16% 537.93% -90.14% 81.48% 341.79% -
  Horiz. % -610.45% -502.99% -276.12% -43.28% -438.81% -241.79% 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 0.7400 0.7100 0.6700 0.6500 0.6700 0.6400 0.6200 12.51%
  QoQ % 4.23% 5.97% 3.08% -2.99% 4.69% 3.23% -
  Horiz. % 119.35% 114.52% 108.06% 104.84% 108.06% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.95 17.71 16.69 17.76 18.47 17.82 17.89 3.91%
  QoQ % 7.00% 6.11% -6.02% -3.84% 3.65% -0.39% -
  Horiz. % 105.93% 98.99% 93.29% 99.27% 103.24% 99.61% 100.00%
EPS 0.78 0.64 0.35 0.06 0.56 0.31 -0.13 -
  QoQ % 21.87% 82.86% 483.33% -89.29% 80.65% 338.46% -
  Horiz. % -600.00% -492.31% -269.23% -46.15% -430.77% -238.46% 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 0.1408 0.1354 0.1279 0.1233 0.1278 0.1223 0.1185 12.17%
  QoQ % 3.99% 5.86% 3.73% -3.52% 4.50% 3.21% -
  Horiz. % 118.82% 114.26% 107.93% 104.05% 107.85% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3300 0.2900 0.3000 0.3100 0.3200 0.3200 0.3100 -
P/RPS 0.33 0.31 0.34 0.33 0.33 0.34 0.33 -
  QoQ % 6.45% -8.82% 3.03% 0.00% -2.94% 3.03% -
  Horiz. % 100.00% 93.94% 103.03% 100.00% 100.00% 103.03% 100.00%
P/EPS 8.07 8.61 16.22 106.90 10.87 19.75 -46.27 -
  QoQ % -6.27% -46.92% -84.83% 883.44% -44.96% 142.68% -
  Horiz. % -17.44% -18.61% -35.06% -231.04% -23.49% -42.68% 100.00%
EY 12.40 11.62 6.17 0.94 9.20 5.06 -2.16 -
  QoQ % 6.71% 88.33% 556.38% -89.78% 81.82% 334.26% -
  Horiz. % -574.07% -537.96% -285.65% -43.52% -425.93% -234.26% 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 0.45 0.41 0.45 0.48 0.48 0.50 0.50 -6.78%
  QoQ % 9.76% -8.89% -6.25% 0.00% -4.00% 0.00% -
  Horiz. % 90.00% 82.00% 90.00% 96.00% 96.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.3400 0.3400 0.2900 0.3000 0.3200 0.3400 0.3000 -
P/RPS 0.34 0.37 0.33 0.32 0.33 0.36 0.32 4.12%
  QoQ % -8.11% 12.12% 3.13% -3.03% -8.33% 12.50% -
  Horiz. % 106.25% 115.62% 103.13% 100.00% 103.13% 112.50% 100.00%
P/EPS 8.31 10.09 15.68 103.45 10.87 20.99 -44.78 -
  QoQ % -17.64% -35.65% -84.84% 851.70% -48.21% 146.87% -
  Horiz. % -18.56% -22.53% -35.02% -231.02% -24.27% -46.87% 100.00%
EY 12.03 9.91 6.38 0.97 9.20 4.76 -2.23 -
  QoQ % 21.39% 55.33% 557.73% -89.46% 93.28% 313.45% -
  Horiz. % -539.46% -444.39% -286.10% -43.50% -412.56% -213.45% 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 0.46 0.48 0.43 0.46 0.48 0.53 0.48 -2.79%
  QoQ % -4.17% 11.63% -6.52% -4.17% -9.43% 10.42% -
  Horiz. % 95.83% 100.00% 89.58% 95.83% 100.00% 110.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS