Highlights

[CAB] QoQ Quarter Result on 2010-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -142.54%    YoY -     52.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 122,619 127,545 123,054 123,553 133,996 122,669 113,449 5.30%
  QoQ % -3.86% 3.65% -0.40% -7.79% 9.23% 8.13% -
  Horiz. % 108.08% 112.42% 108.47% 108.91% 118.11% 108.13% 100.00%
PBT 875 5,688 3,632 -1,028 2,843 1,012 2,269 -46.93%
  QoQ % -84.62% 56.61% 453.31% -136.16% 180.93% -55.40% -
  Horiz. % 38.56% 250.68% 160.07% -45.31% 125.30% 44.60% 100.00%
Tax -422 -1,632 -1,057 17 -768 -311 -829 -36.17%
  QoQ % 74.14% -54.40% -6,317.65% 102.21% -146.95% 62.48% -
  Horiz. % 50.90% 196.86% 127.50% -2.05% 92.64% 37.52% 100.00%
NP 453 4,056 2,575 -1,011 2,075 701 1,440 -53.65%
  QoQ % -88.83% 57.51% 354.70% -148.72% 196.01% -51.32% -
  Horiz. % 31.46% 281.67% 178.82% -70.21% 144.10% 48.68% 100.00%
NP to SH 380 3,877 2,137 -884 2,078 874 1,722 -63.38%
  QoQ % -90.20% 81.42% 341.74% -142.54% 137.76% -49.25% -
  Horiz. % 22.07% 225.15% 124.10% -51.34% 120.67% 50.75% 100.00%
Tax Rate 48.23 % 28.69 % 29.10 % - % 27.01 % 30.73 % 36.54 % 20.27%
  QoQ % 68.11% -1.41% 0.00% 0.00% -12.11% -15.90% -
  Horiz. % 131.99% 78.52% 79.64% 0.00% 73.92% 84.10% 100.00%
Total Cost 122,166 123,489 120,479 124,564 131,921 121,968 112,009 5.94%
  QoQ % -1.07% 2.50% -3.28% -5.58% 8.16% 8.89% -
  Horiz. % 109.07% 110.25% 107.56% 111.21% 117.78% 108.89% 100.00%
Net Worth 85,172 88,273 84,424 81,802 82,856 80,686 78,870 5.24%
  QoQ % -3.51% 4.56% 3.20% -1.27% 2.69% 2.30% -
  Horiz. % 107.99% 111.92% 107.04% 103.72% 105.05% 102.30% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 85,172 88,273 84,424 81,802 82,856 80,686 78,870 5.24%
  QoQ % -3.51% 4.56% 3.20% -1.27% 2.69% 2.30% -
  Horiz. % 107.99% 111.92% 107.04% 103.72% 105.05% 102.30% 100.00%
NOSH 131,034 131,750 131,913 131,940 131,518 132,272 131,450 -0.21%
  QoQ % -0.54% -0.12% -0.02% 0.32% -0.57% 0.63% -
  Horiz. % 99.68% 100.23% 100.35% 100.37% 100.05% 100.63% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.37 % 3.18 % 2.09 % -0.82 % 1.55 % 0.57 % 1.27 % -55.95%
  QoQ % -88.36% 52.15% 354.88% -152.90% 171.93% -55.12% -
  Horiz. % 29.13% 250.39% 164.57% -64.57% 122.05% 44.88% 100.00%
ROE 0.45 % 4.39 % 2.53 % -1.08 % 2.51 % 1.08 % 2.18 % -64.97%
  QoQ % -89.75% 73.52% 334.26% -143.03% 132.41% -50.46% -
  Horiz. % 20.64% 201.38% 116.06% -49.54% 115.14% 49.54% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 93.58 96.81 93.28 93.64 101.88 92.74 86.31 5.52%
  QoQ % -3.34% 3.78% -0.38% -8.09% 9.86% 7.45% -
  Horiz. % 108.42% 112.17% 108.08% 108.49% 118.04% 107.45% 100.00%
EPS 0.29 2.94 1.62 -0.67 1.58 0.66 1.31 -63.30%
  QoQ % -90.14% 81.48% 341.79% -142.41% 139.39% -49.62% -
  Horiz. % 22.14% 224.43% 123.66% -51.15% 120.61% 50.38% 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 0.6500 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 5.47%
  QoQ % -2.99% 4.69% 3.23% -1.59% 3.28% 1.67% -
  Horiz. % 108.33% 111.67% 106.67% 103.33% 105.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.97 19.73 19.03 19.11 20.72 18.97 17.55 5.31%
  QoQ % -3.85% 3.68% -0.42% -7.77% 9.23% 8.09% -
  Horiz. % 108.09% 112.42% 108.43% 108.89% 118.06% 108.09% 100.00%
EPS 0.06 0.60 0.33 -0.14 0.32 0.14 0.27 -63.21%
  QoQ % -90.00% 81.82% 335.71% -143.75% 128.57% -48.15% -
  Horiz. % 22.22% 222.22% 122.22% -51.85% 118.52% 51.85% 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 0.1317 0.1365 0.1306 0.1265 0.1282 0.1248 0.1220 5.22%
  QoQ % -3.52% 4.52% 3.24% -1.33% 2.72% 2.30% -
  Horiz. % 107.95% 111.89% 107.05% 103.69% 105.08% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3100 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 -
P/RPS 0.33 0.33 0.34 0.33 0.33 0.33 0.38 -8.95%
  QoQ % 0.00% -2.94% 3.03% 0.00% 0.00% -13.16% -
  Horiz. % 86.84% 86.84% 89.47% 86.84% 86.84% 86.84% 100.00%
P/EPS 106.90 10.87 19.75 -46.27 21.52 46.92 25.19 161.43%
  QoQ % 883.44% -44.96% 142.68% -315.01% -54.13% 86.26% -
  Horiz. % 424.37% 43.15% 78.40% -183.68% 85.43% 186.26% 100.00%
EY 0.94 9.20 5.06 -2.16 4.65 2.13 3.97 -61.63%
  QoQ % -89.78% 81.82% 334.26% -146.45% 118.31% -46.35% -
  Horiz. % 23.68% 231.74% 127.46% -54.41% 117.13% 53.65% 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 0.48 0.50 0.50 0.54 0.51 0.55 -8.65%
  QoQ % 0.00% -4.00% 0.00% -7.41% 5.88% -7.27% -
  Horiz. % 87.27% 87.27% 90.91% 90.91% 98.18% 92.73% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.3000 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 -
P/RPS 0.32 0.33 0.36 0.32 0.28 0.37 0.36 -7.53%
  QoQ % -3.03% -8.33% 12.50% 14.29% -24.32% 2.78% -
  Horiz. % 88.89% 91.67% 100.00% 88.89% 77.78% 102.78% 100.00%
P/EPS 103.45 10.87 20.99 -44.78 18.35 51.46 23.66 166.67%
  QoQ % 851.70% -48.21% 146.87% -344.03% -64.34% 117.50% -
  Horiz. % 437.24% 45.94% 88.72% -189.26% 77.56% 217.50% 100.00%
EY 0.97 9.20 4.76 -2.23 5.45 1.94 4.23 -62.43%
  QoQ % -89.46% 93.28% 313.45% -140.92% 180.93% -54.14% -
  Horiz. % 22.93% 217.49% 112.53% -52.72% 128.84% 45.86% 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 0.53 0.48 0.46 0.56 0.52 -7.83%
  QoQ % -4.17% -9.43% 10.42% 4.35% -17.86% 7.69% -
  Horiz. % 88.46% 92.31% 101.92% 92.31% 88.46% 107.69% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers