Highlights

[CAB] YoY Quarter Result on 2007-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2008
Quarter 31-Dec-2007  [#1]
Profit Trend QoQ -     -24.05%    YoY -     246.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 122,619 133,996 147,502 126,987 105,260 85,478 110,342 1.77%
  YoY % -8.49% -9.16% 16.16% 20.64% 23.14% -22.53% -
  Horiz. % 111.13% 121.44% 133.68% 115.08% 95.39% 77.47% 100.00%
PBT 875 2,843 1,073 3,296 -1,282 5,167 3,852 -21.88%
  YoY % -69.22% 164.96% -67.45% 357.10% -124.81% 34.14% -
  Horiz. % 22.72% 73.81% 27.86% 85.57% -33.28% 134.14% 100.00%
Tax -422 -768 -423 -642 -536 -699 -939 -12.47%
  YoY % 45.05% -81.56% 34.11% -19.78% 23.32% 25.56% -
  Horiz. % 44.94% 81.79% 45.05% 68.37% 57.08% 74.44% 100.00%
NP 453 2,075 650 2,654 -1,818 4,468 2,913 -26.66%
  YoY % -78.17% 219.23% -75.51% 245.98% -140.69% 53.38% -
  Horiz. % 15.55% 71.23% 22.31% 91.11% -62.41% 153.38% 100.00%
NP to SH 380 2,078 1,166 2,488 -1,701 4,067 2,913 -28.77%
  YoY % -81.71% 78.22% -53.14% 246.27% -141.82% 39.62% -
  Horiz. % 13.04% 71.34% 40.03% 85.41% -58.39% 139.62% 100.00%
Tax Rate 48.23 % 27.01 % 39.42 % 19.48 % - % 13.53 % 24.38 % 12.04%
  YoY % 78.56% -31.48% 102.36% 0.00% 0.00% -44.50% -
  Horiz. % 197.83% 110.79% 161.69% 79.90% 0.00% 55.50% 100.00%
Total Cost 122,166 131,921 146,852 124,333 107,078 81,010 107,429 2.16%
  YoY % -7.39% -10.17% 18.11% 16.11% 32.18% -24.59% -
  Horiz. % 113.72% 122.80% 136.70% 115.74% 99.67% 75.41% 100.00%
Net Worth 85,172 82,856 78,606 80,300 67,248 83,340 63,924 4.90%
  YoY % 2.79% 5.41% -2.11% 19.41% -19.31% 30.37% -
  Horiz. % 133.24% 129.62% 122.97% 125.62% 105.20% 130.37% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 85,172 82,856 78,606 80,300 67,248 83,340 63,924 4.90%
  YoY % 2.79% 5.41% -2.11% 19.41% -19.31% 30.37% -
  Horiz. % 133.24% 129.62% 122.97% 125.62% 105.20% 130.37% 100.00%
NOSH 131,034 131,518 131,011 131,640 131,860 83,340 80,916 8.36%
  YoY % -0.37% 0.39% -0.48% -0.17% 58.22% 3.00% -
  Horiz. % 161.94% 162.54% 161.91% 162.69% 162.96% 103.00% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.37 % 1.55 % 0.44 % 2.09 % -1.73 % 5.23 % 2.64 % -27.92%
  YoY % -76.13% 252.27% -78.95% 220.81% -133.08% 98.11% -
  Horiz. % 14.02% 58.71% 16.67% 79.17% -65.53% 198.11% 100.00%
ROE 0.45 % 2.51 % 1.48 % 3.10 % -2.53 % 4.88 % 4.56 % -32.01%
  YoY % -82.07% 69.59% -52.26% 222.53% -151.84% 7.02% -
  Horiz. % 9.87% 55.04% 32.46% 67.98% -55.48% 107.02% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.58 101.88 112.59 96.47 79.83 102.57 136.36 -6.08%
  YoY % -8.15% -9.51% 16.71% 20.84% -22.17% -24.78% -
  Horiz. % 68.63% 74.71% 82.57% 70.75% 58.54% 75.22% 100.00%
EPS 0.29 1.58 0.89 1.89 -1.29 3.26 3.60 -34.27%
  YoY % -81.65% 77.53% -52.91% 246.51% -139.57% -9.44% -
  Horiz. % 8.06% 43.89% 24.72% 52.50% -35.83% 90.56% 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 0.6500 0.6300 0.6000 0.6100 0.5100 1.0000 0.7900 -3.20%
  YoY % 3.17% 5.00% -1.64% 19.61% -49.00% 26.58% -
  Horiz. % 82.28% 79.75% 75.95% 77.22% 64.56% 126.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.58 20.30 22.35 19.24 15.95 12.95 16.72 1.77%
  YoY % -8.47% -9.17% 16.16% 20.63% 23.17% -22.55% -
  Horiz. % 111.12% 121.41% 133.67% 115.07% 95.39% 77.45% 100.00%
EPS 0.06 0.31 0.18 0.38 -0.26 0.62 0.44 -28.25%
  YoY % -80.65% 72.22% -52.63% 246.15% -141.94% 40.91% -
  Horiz. % 13.64% 70.45% 40.91% 86.36% -59.09% 140.91% 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 0.1291 0.1256 0.1191 0.1217 0.1019 0.1263 0.0969 4.90%
  YoY % 2.79% 5.46% -2.14% 19.43% -19.32% 30.34% -
  Horiz. % 133.23% 129.62% 122.91% 125.59% 105.16% 130.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.3100 0.3400 0.3100 0.3800 0.5700 0.7900 1.1500 -
P/RPS 0.33 0.33 0.28 0.39 0.71 0.77 0.84 -14.41%
  YoY % 0.00% 17.86% -28.21% -45.07% -7.79% -8.33% -
  Horiz. % 39.29% 39.29% 33.33% 46.43% 84.52% 91.67% 100.00%
P/EPS 106.90 21.52 34.83 20.11 -44.19 16.19 31.94 22.29%
  YoY % 396.75% -38.21% 73.20% 145.51% -372.95% -49.31% -
  Horiz. % 334.69% 67.38% 109.05% 62.96% -138.35% 50.69% 100.00%
EY 0.94 4.65 2.87 4.97 -2.26 6.18 3.13 -18.16%
  YoY % -79.78% 62.02% -42.25% 319.91% -136.57% 97.44% -
  Horiz. % 30.03% 148.56% 91.69% 158.79% -72.20% 197.44% 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 0.48 0.54 0.52 0.62 1.12 0.79 1.46 -16.92%
  YoY % -11.11% 3.85% -16.13% -44.64% 41.77% -45.89% -
  Horiz. % 32.88% 36.99% 35.62% 42.47% 76.71% 54.11% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 22/02/06 25/02/05 -
Price 0.3000 0.2900 0.3100 0.3500 0.5100 1.0200 1.1600 -
P/RPS 0.32 0.28 0.28 0.36 0.64 0.99 0.85 -15.02%
  YoY % 14.29% 0.00% -22.22% -43.75% -35.35% 16.47% -
  Horiz. % 37.65% 32.94% 32.94% 42.35% 75.29% 116.47% 100.00%
P/EPS 103.45 18.35 34.83 18.52 -39.53 20.90 32.22 21.45%
  YoY % 463.76% -47.32% 88.07% 146.85% -289.14% -35.13% -
  Horiz. % 321.07% 56.95% 108.10% 57.48% -122.69% 64.87% 100.00%
EY 0.97 5.45 2.87 5.40 -2.53 4.78 3.10 -17.60%
  YoY % -82.20% 89.90% -46.85% 313.44% -152.93% 54.19% -
  Horiz. % 31.29% 175.81% 92.58% 174.19% -81.61% 154.19% 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 0.46 0.46 0.52 0.57 1.00 1.02 1.47 -17.60%
  YoY % 0.00% -11.54% -8.77% -43.00% -1.96% -30.61% -
  Horiz. % 31.29% 31.29% 35.37% 38.78% 68.03% 69.39% 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.
 


 

51  40  303  1894 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 AAX 0.175+0.01 
 SPRING 0.2450.00 
 FINTEC 0.07+0.01 
 GPACKET 0.72+0.005 
 VELESTO 0.3850.00 
 PANSAR 0.5750.00 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.480.00 
 RSAWIT 0.16+0.01 
Partners & Brokers