Highlights

[CAB] QoQ TTM Result on 2008-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Dec-2008  [#1]
Profit Trend QoQ -     -159.28%    YoY -     -110.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 494,417 549,125 564,146 576,562 556,047 507,940 486,233 1.12%
  QoQ % -9.96% -2.66% -2.15% 3.69% 9.47% 4.46% -
  Horiz. % 101.68% 112.93% 116.02% 118.58% 114.36% 104.46% 100.00%
PBT 1,627 6,073 -295 1,132 3,355 2,862 5,666 -56.44%
  QoQ % -73.21% 2,158.64% -126.06% -66.26% 17.23% -49.49% -
  Horiz. % 28.72% 107.18% -5.21% 19.98% 59.21% 50.51% 100.00%
Tax -1,604 -2,171 -1,902 -2,387 -2,606 -3,194 -2,461 -24.81%
  QoQ % 26.12% -14.14% 20.32% 8.40% 18.41% -29.78% -
  Horiz. % 65.18% 88.22% 77.29% 96.99% 105.89% 129.78% 100.00%
NP 23 3,902 -2,197 -1,255 749 -332 3,205 -96.27%
  QoQ % -99.41% 277.61% -75.06% -267.56% 325.60% -110.36% -
  Horiz. % 0.72% 121.75% -68.55% -39.16% 23.37% -10.36% 100.00%
NP to SH 1,906 5,277 -783 -492 830 -139 3,401 -32.00%
  QoQ % -63.88% 773.95% -59.15% -159.28% 697.12% -104.09% -
  Horiz. % 56.04% 155.16% -23.02% -14.47% 24.40% -4.09% 100.00%
Tax Rate 98.59 % 35.75 % - % 210.87 % 77.68 % 111.60 % 43.43 % 72.64%
  QoQ % 175.78% 0.00% 0.00% 171.46% -30.39% 156.97% -
  Horiz. % 227.01% 82.32% 0.00% 485.54% 178.86% 256.97% 100.00%
Total Cost 494,394 545,223 566,343 577,817 555,298 508,272 483,028 1.56%
  QoQ % -9.32% -3.73% -1.99% 4.06% 9.25% 5.23% -
  Horiz. % 102.35% 112.88% 117.25% 119.62% 114.96% 105.23% 100.00%
Net Worth 80,686 78,870 77,662 78,606 77,719 73,838 77,592 2.64%
  QoQ % 2.30% 1.56% -1.20% 1.14% 5.26% -4.84% -
  Horiz. % 103.99% 101.65% 100.09% 101.31% 100.16% 95.16% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 80,686 78,870 77,662 78,606 77,719 73,838 77,592 2.64%
  QoQ % 2.30% 1.56% -1.20% 1.14% 5.26% -4.84% -
  Horiz. % 103.99% 101.65% 100.09% 101.31% 100.16% 95.16% 100.00%
NOSH 132,272 131,450 131,631 131,011 131,728 131,854 131,512 0.38%
  QoQ % 0.63% -0.14% 0.47% -0.54% -0.10% 0.26% -
  Horiz. % 100.58% 99.95% 100.09% 99.62% 100.16% 100.26% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.00 % 0.71 % -0.39 % -0.22 % 0.13 % -0.07 % 0.66 % -
  QoQ % 0.00% 282.05% -77.27% -269.23% 285.71% -110.61% -
  Horiz. % 0.00% 107.58% -59.09% -33.33% 19.70% -10.61% 100.00%
ROE 2.36 % 6.69 % -1.01 % -0.63 % 1.07 % -0.19 % 4.38 % -33.76%
  QoQ % -64.72% 762.38% -60.32% -158.88% 663.16% -104.34% -
  Horiz. % 53.88% 152.74% -23.06% -14.38% 24.43% -4.34% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 373.79 417.74 428.58 440.09 422.12 385.23 369.72 0.73%
  QoQ % -10.52% -2.53% -2.62% 4.26% 9.58% 4.20% -
  Horiz. % 101.10% 112.99% 115.92% 119.03% 114.17% 104.20% 100.00%
EPS 1.44 4.01 -0.59 -0.38 0.63 -0.11 2.59 -32.36%
  QoQ % -64.09% 779.66% -55.26% -160.32% 672.73% -104.25% -
  Horiz. % 55.60% 154.83% -22.78% -14.67% 24.32% -4.25% 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 0.6100 0.6000 0.5900 0.6000 0.5900 0.5600 0.5900 2.25%
  QoQ % 1.67% 1.69% -1.67% 1.69% 5.36% -5.08% -
  Horiz. % 103.39% 101.69% 100.00% 101.69% 100.00% 94.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.76 83.03 85.31 87.18 84.08 76.81 73.52 1.12%
  QoQ % -9.96% -2.67% -2.14% 3.69% 9.46% 4.47% -
  Horiz. % 101.69% 112.94% 116.04% 118.58% 114.36% 104.47% 100.00%
EPS 0.29 0.80 -0.12 -0.07 0.13 -0.02 0.51 -31.34%
  QoQ % -63.75% 766.67% -71.43% -153.85% 750.00% -103.92% -
  Horiz. % 56.86% 156.86% -23.53% -13.73% 25.49% -3.92% 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 0.1220 0.1193 0.1174 0.1189 0.1175 0.1117 0.1173 2.65%
  QoQ % 2.26% 1.62% -1.26% 1.19% 5.19% -4.77% -
  Horiz. % 104.01% 101.71% 100.09% 101.36% 100.17% 95.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.3100 0.3300 0.3000 0.3100 0.4300 0.3100 0.3400 -
P/RPS 0.08 0.08 0.07 0.07 0.10 0.08 0.09 -7.55%
  QoQ % 0.00% 14.29% 0.00% -30.00% 25.00% -11.11% -
  Horiz. % 88.89% 88.89% 77.78% 77.78% 111.11% 88.89% 100.00%
P/EPS 21.51 8.22 -50.43 -82.55 68.24 -294.06 13.15 38.79%
  QoQ % 161.68% 116.30% 38.91% -220.97% 123.21% -2,336.20% -
  Horiz. % 163.57% 62.51% -383.50% -627.76% 518.94% -2,236.20% 100.00%
EY 4.65 12.16 -1.98 -1.21 1.47 -0.34 7.61 -27.97%
  QoQ % -61.76% 714.14% -63.64% -182.31% 532.35% -104.47% -
  Horiz. % 61.10% 159.79% -26.02% -15.90% 19.32% -4.47% 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 0.51 0.55 0.51 0.52 0.73 0.55 0.58 -8.21%
  QoQ % -7.27% 7.84% -1.92% -28.77% 32.73% -5.17% -
  Horiz. % 87.93% 94.83% 87.93% 89.66% 125.86% 94.83% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.3400 0.3100 0.3300 0.3100 0.3800 0.3400 0.3500 -
P/RPS 0.09 0.07 0.08 0.07 0.09 0.09 0.09 -
  QoQ % 28.57% -12.50% 14.29% -22.22% 0.00% 0.00% -
  Horiz. % 100.00% 77.78% 88.89% 77.78% 100.00% 100.00% 100.00%
P/EPS 23.60 7.72 -55.48 -82.55 60.31 -322.52 13.53 44.85%
  QoQ % 205.70% 113.91% 32.79% -236.88% 118.70% -2,483.74% -
  Horiz. % 174.43% 57.06% -410.05% -610.13% 445.75% -2,383.74% 100.00%
EY 4.24 12.95 -1.80 -1.21 1.66 -0.31 7.39 -30.93%
  QoQ % -67.26% 819.44% -48.76% -172.89% 635.48% -104.19% -
  Horiz. % 57.37% 175.24% -24.36% -16.37% 22.46% -4.19% 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 0.56 0.52 0.56 0.52 0.64 0.61 0.59 -3.42%
  QoQ % 7.69% -7.14% 7.69% -18.75% 4.92% 3.39% -
  Horiz. % 94.92% 88.14% 94.92% 88.14% 108.47% 103.39% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers