Highlights

[CAB] QoQ TTM Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     -129.59%    YoY -     -113.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 554,993 535,897 534,553 527,958 520,562 505,013 490,966 8.51%
  QoQ % 3.56% 0.25% 1.25% 1.42% 3.08% 2.86% -
  Horiz. % 113.04% 109.15% 108.88% 107.53% 106.03% 102.86% 100.00%
PBT 4,383 -3,562 119 124 8,348 21,296 19,554 -63.07%
  QoQ % 223.05% -3,093.28% -4.03% -98.51% -60.80% 8.91% -
  Horiz. % 22.41% -18.22% 0.61% 0.63% 42.69% 108.91% 100.00%
Tax 1,617 2,382 1,281 -1,359 -2,474 -5,543 -4,995 -
  QoQ % -32.12% 85.95% 194.26% 45.07% 55.37% -10.97% -
  Horiz. % -32.37% -47.69% -25.65% 27.21% 49.53% 110.97% 100.00%
NP 6,000 -1,180 1,400 -1,235 5,874 15,753 14,559 -44.59%
  QoQ % 608.47% -184.29% 213.36% -121.02% -62.71% 8.20% -
  Horiz. % 41.21% -8.10% 9.62% -8.48% 40.35% 108.20% 100.00%
NP to SH 1,084 -5,604 -3,010 -1,464 4,948 13,929 12,631 -80.51%
  QoQ % 119.34% -86.18% -105.60% -129.59% -64.48% 10.28% -
  Horiz. % 8.58% -44.37% -23.83% -11.59% 39.17% 110.28% 100.00%
Tax Rate -36.89 % - % -1,076.47 % 1,095.97 % 29.64 % 26.03 % 25.54 % -
  QoQ % 0.00% 0.00% -198.22% 3,597.60% 13.87% 1.92% -
  Horiz. % -144.44% 0.00% -4,214.84% 4,291.19% 116.05% 101.92% 100.00%
Total Cost 548,993 537,077 533,153 529,193 514,688 489,260 476,407 9.91%
  QoQ % 2.22% 0.74% 0.75% 2.82% 5.20% 2.70% -
  Horiz. % 115.24% 112.73% 111.91% 111.08% 108.04% 102.70% 100.00%
Net Worth 129,181 128,240 128,842 90,849 92,154 98,320 97,257 20.81%
  QoQ % 0.73% -0.47% 41.82% -1.42% -6.27% 1.09% -
  Horiz. % 132.83% 131.86% 132.48% 93.41% 94.75% 101.09% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 129,181 128,240 128,842 90,849 92,154 98,320 97,257 20.81%
  QoQ % 0.73% -0.47% 41.82% -1.42% -6.27% 1.09% -
  Horiz. % 132.83% 131.86% 132.48% 93.41% 94.75% 101.09% 100.00%
NOSH 131,818 130,857 131,471 131,666 131,649 131,093 131,428 0.20%
  QoQ % 0.73% -0.47% -0.15% 0.01% 0.42% -0.25% -
  Horiz. % 100.30% 99.57% 100.03% 100.18% 100.17% 99.75% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.08 % -0.22 % 0.26 % -0.23 % 1.13 % 3.12 % 2.97 % -49.02%
  QoQ % 590.91% -184.62% 213.04% -120.35% -63.78% 5.05% -
  Horiz. % 36.36% -7.41% 8.75% -7.74% 38.05% 105.05% 100.00%
ROE 0.84 % -4.37 % -2.34 % -1.61 % 5.37 % 14.17 % 12.99 % -83.86%
  QoQ % 119.22% -86.75% -45.34% -129.98% -62.10% 9.08% -
  Horiz. % 6.47% -33.64% -18.01% -12.39% 41.34% 109.08% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 421.03 409.53 406.59 400.98 395.41 385.23 373.56 8.29%
  QoQ % 2.81% 0.72% 1.40% 1.41% 2.64% 3.12% -
  Horiz. % 112.71% 109.63% 108.84% 107.34% 105.85% 103.12% 100.00%
EPS 0.82 -4.28 -2.29 -1.11 3.76 10.63 9.61 -80.59%
  QoQ % 119.16% -86.90% -106.31% -129.52% -64.63% 10.61% -
  Horiz. % 8.53% -44.54% -23.83% -11.55% 39.13% 110.61% 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 0.9800 0.9800 0.9800 0.6900 0.7000 0.7500 0.7400 20.57%
  QoQ % 0.00% 0.00% 42.03% -1.43% -6.67% 1.35% -
  Horiz. % 132.43% 132.43% 132.43% 93.24% 94.59% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 84.03 81.14 80.94 79.94 78.82 76.46 74.34 8.50%
  QoQ % 3.56% 0.25% 1.25% 1.42% 3.09% 2.85% -
  Horiz. % 113.03% 109.15% 108.88% 107.53% 106.03% 102.85% 100.00%
EPS 0.16 -0.85 -0.46 -0.22 0.75 2.11 1.91 -80.83%
  QoQ % 118.82% -84.78% -109.09% -129.33% -64.45% 10.47% -
  Horiz. % 8.38% -44.50% -24.08% -11.52% 39.27% 110.47% 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 0.1956 0.1942 0.1951 0.1376 0.1395 0.1489 0.1473 20.79%
  QoQ % 0.72% -0.46% 41.79% -1.36% -6.31% 1.09% -
  Horiz. % 132.79% 131.84% 132.45% 93.41% 94.70% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4450 0.3700 0.3500 0.3500 0.4000 0.3400 0.3300 -
P/RPS 0.11 0.09 0.09 0.09 0.10 0.09 0.09 14.30%
  QoQ % 22.22% 0.00% 0.00% -10.00% 11.11% 0.00% -
  Horiz. % 122.22% 100.00% 100.00% 100.00% 111.11% 100.00% 100.00%
P/EPS 54.11 -8.64 -15.29 -31.48 10.64 3.20 3.43 527.95%
  QoQ % 726.27% 43.49% 51.43% -395.86% 232.50% -6.71% -
  Horiz. % 1,577.55% -251.90% -445.77% -917.78% 310.20% 93.29% 100.00%
EY 1.85 -11.57 -6.54 -3.18 9.40 31.25 29.12 -84.05%
  QoQ % 115.99% -76.91% -105.66% -133.83% -69.92% 7.31% -
  Horiz. % 6.35% -39.73% -22.46% -10.92% 32.28% 107.31% 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 0.38 0.36 0.51 0.57 0.45 0.45 -
  QoQ % 18.42% 5.56% -29.41% -10.53% 26.67% 0.00% -
  Horiz. % 100.00% 84.44% 80.00% 113.33% 126.67% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.5650 0.4450 0.3700 0.3500 0.3200 0.3800 0.3400 -
P/RPS 0.13 0.11 0.09 0.09 0.08 0.10 0.09 27.75%
  QoQ % 18.18% 22.22% 0.00% 12.50% -20.00% 11.11% -
  Horiz. % 144.44% 122.22% 100.00% 100.00% 88.89% 111.11% 100.00%
P/EPS 68.71 -10.39 -16.16 -31.48 8.51 3.58 3.54 620.93%
  QoQ % 761.31% 35.71% 48.67% -469.92% 137.71% 1.13% -
  Horiz. % 1,940.96% -293.50% -456.50% -889.27% 240.40% 101.13% 100.00%
EY 1.46 -9.62 -6.19 -3.18 11.75 27.96 28.27 -86.11%
  QoQ % 115.18% -55.41% -94.65% -127.06% -57.98% -1.10% -
  Horiz. % 5.16% -34.03% -21.90% -11.25% 41.56% 98.90% 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 0.58 0.45 0.38 0.51 0.46 0.51 0.46 16.69%
  QoQ % 28.89% 18.42% -25.49% 10.87% -9.80% 10.87% -
  Horiz. % 126.09% 97.83% 82.61% 110.87% 100.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers