Highlights

[CAB] QoQ Quarter Result on 2009-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Mar-2009  [#2]
Profit Trend QoQ -     -259.18%    YoY -     -18.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 133,996 122,669 113,449 110,797 147,502 177,523 128,470 2.84%
  QoQ % 9.23% 8.13% 2.39% -24.88% -16.91% 38.18% -
  Horiz. % 104.30% 95.48% 88.31% 86.24% 114.81% 138.18% 100.00%
PBT 2,843 1,012 2,269 -2,727 1,073 5,482 -4,099 -
  QoQ % 180.93% -55.40% 183.20% -354.15% -80.43% 233.74% -
  Horiz. % -69.36% -24.69% -55.35% 66.53% -26.18% -133.74% 100.00%
Tax -768 -311 -829 -41 -423 -878 -560 23.37%
  QoQ % -146.95% 62.48% -1,921.95% 90.31% 51.82% -56.79% -
  Horiz. % 137.14% 55.54% 148.04% 7.32% 75.54% 156.79% 100.00%
NP 2,075 701 1,440 -2,768 650 4,604 -4,659 -
  QoQ % 196.01% -51.32% 152.02% -525.85% -85.88% 198.82% -
  Horiz. % -44.54% -15.05% -30.91% 59.41% -13.95% -98.82% 100.00%
NP to SH 2,078 874 1,722 -1,856 1,166 4,268 -4,338 -
  QoQ % 137.76% -49.25% 192.78% -259.18% -72.68% 198.39% -
  Horiz. % -47.90% -20.15% -39.70% 42.78% -26.88% -98.39% 100.00%
Tax Rate 27.01 % 30.73 % 36.54 % - % 39.42 % 16.02 % - % -
  QoQ % -12.11% -15.90% 0.00% 0.00% 146.07% 0.00% -
  Horiz. % 168.60% 191.82% 228.09% 0.00% 246.07% 100.00% -
Total Cost 131,921 121,968 112,009 113,565 146,852 172,919 133,129 -0.60%
  QoQ % 8.16% 8.89% -1.37% -22.67% -15.07% 29.89% -
  Horiz. % 99.09% 91.62% 84.14% 85.30% 110.31% 129.89% 100.00%
Net Worth 82,856 80,686 78,870 77,662 78,606 77,719 73,838 7.96%
  QoQ % 2.69% 2.30% 1.56% -1.20% 1.14% 5.26% -
  Horiz. % 112.21% 109.27% 106.81% 105.18% 106.46% 105.26% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 82,856 80,686 78,870 77,662 78,606 77,719 73,838 7.96%
  QoQ % 2.69% 2.30% 1.56% -1.20% 1.14% 5.26% -
  Horiz. % 112.21% 109.27% 106.81% 105.18% 106.46% 105.26% 100.00%
NOSH 131,518 132,272 131,450 131,631 131,011 131,728 131,854 -0.17%
  QoQ % -0.57% 0.63% -0.14% 0.47% -0.54% -0.10% -
  Horiz. % 99.75% 100.32% 99.69% 99.83% 99.36% 99.90% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.55 % 0.57 % 1.27 % -2.50 % 0.44 % 2.59 % -3.63 % -
  QoQ % 171.93% -55.12% 150.80% -668.18% -83.01% 171.35% -
  Horiz. % -42.70% -15.70% -34.99% 68.87% -12.12% -71.35% 100.00%
ROE 2.51 % 1.08 % 2.18 % -2.39 % 1.48 % 5.49 % -5.88 % -
  QoQ % 132.41% -50.46% 191.21% -261.49% -73.04% 193.37% -
  Horiz. % -42.69% -18.37% -37.07% 40.65% -25.17% -93.37% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 101.88 92.74 86.31 84.17 112.59 134.76 97.43 3.01%
  QoQ % 9.86% 7.45% 2.54% -25.24% -16.45% 38.31% -
  Horiz. % 104.57% 95.19% 88.59% 86.39% 115.56% 138.31% 100.00%
EPS 1.58 0.66 1.31 -1.41 0.89 3.24 -3.29 -
  QoQ % 139.39% -49.62% 192.91% -258.43% -72.53% 198.48% -
  Horiz. % -48.02% -20.06% -39.82% 42.86% -27.05% -98.48% 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 0.6300 0.6100 0.6000 0.5900 0.6000 0.5900 0.5600 8.15%
  QoQ % 3.28% 1.67% 1.69% -1.67% 1.69% 5.36% -
  Horiz. % 112.50% 108.93% 107.14% 105.36% 107.14% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.34 18.62 17.22 16.82 22.39 26.95 19.50 2.84%
  QoQ % 9.24% 8.13% 2.38% -24.88% -16.92% 38.21% -
  Horiz. % 104.31% 95.49% 88.31% 86.26% 114.82% 138.21% 100.00%
EPS 0.32 0.13 0.26 -0.28 0.18 0.65 -0.66 -
  QoQ % 146.15% -50.00% 192.86% -255.56% -72.31% 198.48% -
  Horiz. % -48.48% -19.70% -39.39% 42.42% -27.27% -98.48% 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 0.1258 0.1225 0.1197 0.1179 0.1193 0.1180 0.1121 7.97%
  QoQ % 2.69% 2.34% 1.53% -1.17% 1.10% 5.26% -
  Horiz. % 112.22% 109.28% 106.78% 105.17% 106.42% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.3400 0.3100 0.3300 0.3000 0.3100 0.4300 0.3100 -
P/RPS 0.33 0.33 0.38 0.36 0.28 0.32 0.32 2.07%
  QoQ % 0.00% -13.16% 5.56% 28.57% -12.50% 0.00% -
  Horiz. % 103.13% 103.13% 118.75% 112.50% 87.50% 100.00% 100.00%
P/EPS 21.52 46.92 25.19 -21.28 34.83 13.27 -9.42 -
  QoQ % -54.13% 86.26% 218.37% -161.10% 162.47% 240.87% -
  Horiz. % -228.45% -498.09% -267.41% 225.90% -369.75% -140.87% 100.00%
EY 4.65 2.13 3.97 -4.70 2.87 7.53 -10.61 -
  QoQ % 118.31% -46.35% 184.47% -263.76% -61.89% 170.97% -
  Horiz. % -43.83% -20.08% -37.42% 44.30% -27.05% -70.97% 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 0.51 0.55 0.51 0.52 0.73 0.55 -1.21%
  QoQ % 5.88% -7.27% 7.84% -1.92% -28.77% 32.73% -
  Horiz. % 98.18% 92.73% 100.00% 92.73% 94.55% 132.73% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.2900 0.3400 0.3100 0.3300 0.3100 0.3800 0.3400 -
P/RPS 0.28 0.37 0.36 0.39 0.28 0.28 0.35 -13.79%
  QoQ % -24.32% 2.78% -7.69% 39.29% 0.00% -20.00% -
  Horiz. % 80.00% 105.71% 102.86% 111.43% 80.00% 80.00% 100.00%
P/EPS 18.35 51.46 23.66 -23.40 34.83 11.73 -10.33 -
  QoQ % -64.34% 117.50% 201.11% -167.18% 196.93% 213.55% -
  Horiz. % -177.64% -498.16% -229.04% 226.52% -337.17% -113.55% 100.00%
EY 5.45 1.94 4.23 -4.27 2.87 8.53 -9.68 -
  QoQ % 180.93% -54.14% 199.06% -248.78% -66.35% 188.12% -
  Horiz. % -56.30% -20.04% -43.70% 44.11% -29.65% -88.12% 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 0.56 0.52 0.56 0.52 0.64 0.61 -17.11%
  QoQ % -17.86% 7.69% -7.14% 7.69% -18.75% 4.92% -
  Horiz. % 75.41% 91.80% 85.25% 91.80% 85.25% 104.92% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers