Highlights

[CAB] QoQ Quarter Result on 2012-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -123.92%    YoY -     -154.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 170,525 150,586 149,879 138,010 137,421 129,683 130,783 19.33%
  QoQ % 13.24% 0.47% 8.60% 0.43% 5.97% -0.84% -
  Horiz. % 130.39% 115.14% 114.60% 105.53% 105.08% 99.16% 100.00%
PBT 13,746 3,556 -616 -1,064 7,075 -1,012 -8,561 -
  QoQ % 286.56% 677.27% 42.11% -115.04% 799.11% 88.18% -
  Horiz. % -160.57% -41.54% 7.20% 12.43% -82.64% 11.82% 100.00%
Tax -2,360 -864 1,003 131 1,275 -792 1,768 -
  QoQ % -173.15% -186.14% 665.65% -89.73% 260.98% -144.80% -
  Horiz. % -133.48% -48.87% 56.73% 7.41% 72.12% -44.80% 100.00%
NP 11,386 2,692 387 -933 8,350 -1,804 -6,793 -
  QoQ % 322.96% 595.61% 141.48% -111.17% 562.86% 73.44% -
  Horiz. % -167.61% -39.63% -5.70% 13.73% -122.92% 26.56% 100.00%
NP to SH 10,534 2,173 145 -916 3,830 -1,975 -6,543 -
  QoQ % 384.77% 1,398.62% 115.83% -123.92% 293.92% 69.82% -
  Horiz. % -161.00% -33.21% -2.22% 14.00% -58.54% 30.18% 100.00%
Tax Rate 17.17 % 24.30 % - % - % -18.02 % - % - % -
  QoQ % -29.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -95.28% -134.85% 0.00% 0.00% 100.00% - -
Total Cost 159,139 147,894 149,492 138,943 129,071 131,487 137,576 10.18%
  QoQ % 7.60% -1.07% 7.59% 7.65% -1.84% -4.43% -
  Horiz. % 115.67% 107.50% 108.66% 100.99% 93.82% 95.57% 100.00%
Net Worth 140,716 130,380 129,181 128,240 128,842 90,849 92,154 32.57%
  QoQ % 7.93% 0.93% 0.73% -0.47% 41.82% -1.42% -
  Horiz. % 152.70% 141.48% 140.18% 139.16% 139.81% 98.58% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 140,716 130,380 129,181 128,240 128,842 90,849 92,154 32.57%
  QoQ % 7.93% 0.93% 0.73% -0.47% 41.82% -1.42% -
  Horiz. % 152.70% 141.48% 140.18% 139.16% 139.81% 98.58% 100.00%
NOSH 131,510 131,696 131,818 130,857 131,471 131,666 131,649 -0.07%
  QoQ % -0.14% -0.09% 0.73% -0.47% -0.15% 0.01% -
  Horiz. % 99.89% 100.04% 100.13% 99.40% 99.86% 100.01% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.68 % 1.79 % 0.26 % -0.68 % 6.08 % -1.39 % -5.19 % -
  QoQ % 273.18% 588.46% 138.24% -111.18% 537.41% 73.22% -
  Horiz. % -128.71% -34.49% -5.01% 13.10% -117.15% 26.78% 100.00%
ROE 7.49 % 1.67 % 0.11 % -0.71 % 2.97 % -2.17 % -7.10 % -
  QoQ % 348.50% 1,418.18% 115.49% -123.91% 236.87% 69.44% -
  Horiz. % -105.49% -23.52% -1.55% 10.00% -41.83% 30.56% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 129.67 114.34 113.70 105.47 104.53 98.49 99.34 19.42%
  QoQ % 13.41% 0.56% 7.80% 0.90% 6.13% -0.86% -
  Horiz. % 130.53% 115.10% 114.46% 106.17% 105.22% 99.14% 100.00%
EPS 8.01 1.65 0.11 -0.70 2.91 -1.50 -4.97 -
  QoQ % 385.45% 1,400.00% 115.71% -124.05% 294.00% 69.82% -
  Horiz. % -161.17% -33.20% -2.21% 14.08% -58.55% 30.18% 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 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 0.7000 32.66%
  QoQ % 8.08% 1.02% 0.00% 0.00% 42.03% -1.43% -
  Horiz. % 152.86% 141.43% 140.00% 140.00% 140.00% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.70 21.81 21.71 19.99 19.90 18.78 18.94 19.35%
  QoQ % 13.25% 0.46% 8.60% 0.45% 5.96% -0.84% -
  Horiz. % 130.41% 115.15% 114.63% 105.54% 105.07% 99.16% 100.00%
EPS 1.53 0.31 0.02 -0.13 0.55 -0.29 -0.95 -
  QoQ % 393.55% 1,450.00% 115.38% -123.64% 289.66% 69.47% -
  Horiz. % -161.05% -32.63% -2.11% 13.68% -57.89% 30.53% 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 0.2038 0.1888 0.1871 0.1857 0.1866 0.1316 0.1335 32.55%
  QoQ % 7.94% 0.91% 0.75% -0.48% 41.79% -1.42% -
  Horiz. % 152.66% 141.42% 140.15% 139.10% 139.78% 98.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 0.4000 -
P/RPS 0.45 0.49 0.39 0.35 0.33 0.36 0.40 8.16%
  QoQ % -8.16% 25.64% 11.43% 6.06% -8.33% -10.00% -
  Horiz. % 112.50% 122.50% 97.50% 87.50% 82.50% 90.00% 100.00%
P/EPS 7.24 33.64 404.55 -52.86 12.01 -23.33 -8.05 -
  QoQ % -78.48% -91.68% 865.32% -540.13% 151.48% -189.81% -
  Horiz. % -89.94% -417.89% -5,025.47% 656.65% -149.19% 289.81% 100.00%
EY 13.81 2.97 0.25 -1.89 8.32 -4.29 -12.42 -
  QoQ % 364.98% 1,088.00% 113.23% -122.72% 293.94% 65.46% -
  Horiz. % -111.19% -23.91% -2.01% 15.22% -66.99% 34.54% 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 0.54 0.56 0.45 0.38 0.36 0.51 0.57 -3.54%
  QoQ % -3.57% 24.44% 18.42% 5.56% -29.41% -10.53% -
  Horiz. % 94.74% 98.25% 78.95% 66.67% 63.16% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 -
Price 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 0.3200 -
P/RPS 0.44 0.50 0.50 0.42 0.35 0.36 0.32 23.63%
  QoQ % -12.00% 0.00% 19.05% 20.00% -2.78% 12.50% -
  Horiz. % 137.50% 156.25% 156.25% 131.25% 109.38% 112.50% 100.00%
P/EPS 7.18 34.55 513.64 -63.57 12.70 -23.33 -6.44 -
  QoQ % -79.22% -93.27% 907.99% -600.55% 154.44% -262.27% -
  Horiz. % -111.49% -536.49% -7,975.78% 987.11% -197.20% 362.27% 100.00%
EY 13.93 2.89 0.19 -1.57 7.87 -4.29 -15.53 -
  QoQ % 382.01% 1,421.05% 112.10% -119.95% 283.45% 72.38% -
  Horiz. % -89.70% -18.61% -1.22% 10.11% -50.68% 27.62% 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 0.54 0.58 0.58 0.45 0.38 0.51 0.46 11.27%
  QoQ % -6.90% 0.00% 28.89% 18.42% -25.49% 10.87% -
  Horiz. % 117.39% 126.09% 126.09% 97.83% 82.61% 110.87% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers