Highlights

[CAB] YoY Cumulative Quarter Result on 2010-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     178.98%    YoY -     222.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 438,475 397,132 360,140 380,603 371,748 378,670 313,664 5.74%
  YoY % 10.41% 10.27% -5.38% 2.38% -1.83% 20.72% -
  Horiz. % 139.79% 126.61% 114.82% 121.34% 118.52% 120.72% 100.00%
PBT 1,876 -6,956 12,474 5,447 615 -2,103 -3,339 -
  YoY % 126.97% -155.76% 129.01% 785.69% 129.24% 37.02% -
  Horiz. % -56.18% 208.33% -373.58% -163.13% -18.42% 62.98% 100.00%
Tax 270 6 -3,630 -1,808 -1,293 -1,728 56 29.94%
  YoY % 4,400.00% 100.17% -100.77% -39.83% 25.17% -3,185.71% -
  Horiz. % 482.14% 10.71% -6,482.14% -3,228.57% -2,308.93% -3,085.71% 100.00%
NP 2,146 -6,950 8,844 3,639 -678 -3,831 -3,283 -
  YoY % 130.88% -178.58% 143.03% 636.73% 82.30% -16.69% -
  Horiz. % -65.37% 211.70% -269.39% -110.84% 20.65% 116.69% 100.00%
NP to SH 1,402 -6,840 7,255 3,331 1,032 -3,415 -2,657 -
  YoY % 120.50% -194.28% 117.80% 222.77% 130.22% -28.53% -
  Horiz. % -52.77% 257.43% -273.05% -125.37% -38.84% 128.53% 100.00%
Tax Rate -14.39 % - % 29.10 % 33.19 % 210.24 % - % - % -
  YoY % 0.00% 0.00% -12.32% -84.21% 0.00% 0.00% -
  Horiz. % -6.84% 0.00% 13.84% 15.79% 100.00% - -
Total Cost 436,329 404,082 351,296 376,964 372,426 382,501 316,947 5.47%
  YoY % 7.98% 15.03% -6.81% 1.22% -2.63% 20.68% -
  Horiz. % 137.67% 127.49% 110.84% 118.94% 117.50% 120.68% 100.00%
Net Worth 130,941 90,761 93,485 84,262 79,384 73,837 67,082 11.78%
  YoY % 44.27% -2.91% 10.95% 6.14% 7.51% 10.07% -
  Horiz. % 195.19% 135.30% 139.36% 125.61% 118.34% 110.07% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 130,941 90,761 93,485 84,262 79,384 73,837 67,082 11.78%
  YoY % 44.27% -2.91% 10.95% 6.14% 7.51% 10.07% -
  Horiz. % 195.19% 135.30% 139.36% 125.61% 118.34% 110.07% 100.00%
NOSH 132,264 131,538 131,669 131,660 132,307 131,853 131,534 0.09%
  YoY % 0.55% -0.10% 0.01% -0.49% 0.34% 0.24% -
  Horiz. % 100.55% 100.00% 100.10% 100.10% 100.59% 100.24% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.49 % -1.75 % 2.46 % 0.96 % -0.18 % -1.01 % -1.05 % -
  YoY % 128.00% -171.14% 156.25% 633.33% 82.18% 3.81% -
  Horiz. % -46.67% 166.67% -234.29% -91.43% 17.14% 96.19% 100.00%
ROE 1.07 % -7.54 % 7.76 % 3.95 % 1.30 % -4.63 % -3.96 % -
  YoY % 114.19% -197.16% 96.46% 203.85% 128.08% -16.92% -
  Horiz. % -27.02% 190.40% -195.96% -99.75% -32.83% 116.92% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 331.51 301.91 273.52 289.08 280.97 287.19 238.46 5.64%
  YoY % 9.80% 10.38% -5.38% 2.89% -2.17% 20.44% -
  Horiz. % 139.02% 126.61% 114.70% 121.23% 117.83% 120.44% 100.00%
EPS 1.06 -5.20 5.51 2.53 0.78 -2.59 -2.02 -
  YoY % 120.38% -194.37% 117.79% 224.36% 130.12% -28.22% -
  Horiz. % -52.48% 257.43% -272.77% -125.25% -38.61% 128.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 0.6900 0.7100 0.6400 0.6000 0.5600 0.5100 11.68%
  YoY % 43.48% -2.82% 10.94% 6.67% 7.14% 9.80% -
  Horiz. % 194.12% 135.29% 139.22% 125.49% 117.65% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 63.50 57.51 52.16 55.12 53.84 54.84 45.43 5.73%
  YoY % 10.42% 10.26% -5.37% 2.38% -1.82% 20.71% -
  Horiz. % 139.78% 126.59% 114.81% 121.33% 118.51% 120.71% 100.00%
EPS 0.20 -0.99 1.05 0.48 0.15 -0.49 -0.38 -
  YoY % 120.20% -194.29% 118.75% 220.00% 130.61% -28.95% -
  Horiz. % -52.63% 260.53% -276.32% -126.32% -39.47% 128.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1896 0.1314 0.1354 0.1220 0.1150 0.1069 0.0971 11.79%
  YoY % 44.29% -2.95% 10.98% 6.09% 7.58% 10.09% -
  Horiz. % 195.26% 135.32% 139.44% 125.64% 118.43% 110.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.5550 0.3500 0.2900 0.3200 0.3300 0.3100 0.4500 -
P/RPS 0.17 0.12 0.11 0.11 0.12 0.11 0.19 -1.84%
  YoY % 41.67% 9.09% 0.00% -8.33% 9.09% -42.11% -
  Horiz. % 89.47% 63.16% 57.89% 57.89% 63.16% 57.89% 100.00%
P/EPS 52.36 -6.73 5.26 12.65 42.31 -11.97 -22.28 -
  YoY % 878.01% -227.95% -58.42% -70.10% 453.47% 46.27% -
  Horiz. % -235.01% 30.21% -23.61% -56.78% -189.90% 53.73% 100.00%
EY 1.91 -14.86 19.00 7.91 2.36 -8.35 -4.49 -
  YoY % 112.85% -178.21% 140.20% 235.17% 128.26% -85.97% -
  Horiz. % -42.54% 330.96% -423.16% -176.17% -52.56% 185.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.51 0.41 0.50 0.55 0.55 0.88 -7.25%
  YoY % 9.80% 24.39% -18.00% -9.09% 0.00% -37.50% -
  Horiz. % 63.64% 57.95% 46.59% 56.82% 62.50% 62.50% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.5700 0.3500 0.3400 0.3400 0.3100 0.3400 0.4100 -
P/RPS 0.17 0.12 0.12 0.12 0.11 0.12 0.17 -
  YoY % 41.67% 0.00% 0.00% 9.09% -8.33% -29.41% -
  Horiz. % 100.00% 70.59% 70.59% 70.59% 64.71% 70.59% 100.00%
P/EPS 53.77 -6.73 6.17 13.44 39.74 -13.13 -20.30 -
  YoY % 898.96% -209.08% -54.09% -66.18% 402.67% 35.32% -
  Horiz. % -264.88% 33.15% -30.39% -66.21% -195.76% 64.68% 100.00%
EY 1.86 -14.86 16.21 7.44 2.52 -7.62 -4.93 -
  YoY % 112.52% -191.67% 117.88% 195.24% 133.07% -54.56% -
  Horiz. % -37.73% 301.42% -328.80% -150.91% -51.12% 154.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.51 0.48 0.53 0.52 0.61 0.80 -5.21%
  YoY % 13.73% 6.25% -9.43% 1.92% -14.75% -23.75% -
  Horiz. % 72.50% 63.75% 60.00% 66.25% 65.00% 76.25% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS