Highlights

[CAB] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 149,879 130,783 115,234 123,553 110,797 123,213 101,640 6.68%
  YoY % 14.60% 13.49% -6.73% 11.51% -10.08% 21.22% -
  Horiz. % 147.46% 128.67% 113.37% 121.56% 109.01% 121.22% 100.00%
PBT -616 -8,561 4,387 -1,028 -2,727 -1,300 -762 -3.48%
  YoY % 92.80% -295.14% 526.75% 62.30% -109.77% -70.60% -
  Horiz. % 80.84% 1,123.49% -575.72% 134.91% 357.87% 170.60% 100.00%
Tax 1,003 1,768 -1,301 17 -41 -526 419 15.64%
  YoY % -43.27% 235.90% -7,752.94% 141.46% 92.21% -225.54% -
  Horiz. % 239.38% 421.96% -310.50% 4.06% -9.79% -125.54% 100.00%
NP 387 -6,793 3,086 -1,011 -2,768 -1,826 -343 -
  YoY % 105.70% -320.12% 405.24% 63.48% -51.59% -432.36% -
  Horiz. % -112.83% 1,980.47% -899.71% 294.75% 807.00% 532.36% 100.00%
NP to SH 145 -6,543 2,438 -884 -1,856 -1,565 -158 -
  YoY % 102.22% -368.38% 375.79% 52.37% -18.59% -890.51% -
  Horiz. % -91.77% 4,141.14% -1,543.04% 559.49% 1,174.68% 990.51% 100.00%
Tax Rate - % - % 29.66 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 149,492 137,576 112,148 124,564 113,565 125,039 101,983 6.58%
  YoY % 8.66% 22.67% -9.97% 9.69% -9.18% 22.61% -
  Horiz. % 146.59% 134.90% 109.97% 122.14% 111.36% 122.61% 100.00%
Net Worth 129,181 92,154 88,295 81,802 77,662 77,592 67,149 11.51%
  YoY % 40.18% 4.37% 7.94% 5.33% 0.09% 15.55% -
  Horiz. % 192.38% 137.24% 131.49% 121.82% 115.66% 115.55% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 129,181 92,154 88,295 81,802 77,662 77,592 67,149 11.51%
  YoY % 40.18% 4.37% 7.94% 5.33% 0.09% 15.55% -
  Horiz. % 192.38% 137.24% 131.49% 121.82% 115.66% 115.55% 100.00%
NOSH 131,818 131,649 131,783 131,940 131,631 131,512 131,666 0.02%
  YoY % 0.13% -0.10% -0.12% 0.23% 0.09% -0.12% -
  Horiz. % 100.12% 99.99% 100.09% 100.21% 99.97% 99.88% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.26 % -5.19 % 2.68 % -0.82 % -2.50 % -1.48 % -0.34 % -
  YoY % 105.01% -293.66% 426.83% 67.20% -68.92% -335.29% -
  Horiz. % -76.47% 1,526.47% -788.24% 241.18% 735.29% 435.29% 100.00%
ROE 0.11 % -7.10 % 2.76 % -1.08 % -2.39 % -2.02 % -0.24 % -
  YoY % 101.55% -357.25% 355.56% 54.81% -18.32% -741.67% -
  Horiz. % -45.83% 2,958.33% -1,150.00% 450.00% 995.83% 841.67% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 113.70 99.34 87.44 93.64 84.17 93.69 77.19 6.66%
  YoY % 14.46% 13.61% -6.62% 11.25% -10.16% 21.38% -
  Horiz. % 147.30% 128.70% 113.28% 121.31% 109.04% 121.38% 100.00%
EPS 0.11 -4.97 1.85 -0.67 -1.41 -1.19 -0.12 -
  YoY % 102.21% -368.65% 376.12% 52.48% -18.49% -891.67% -
  Horiz. % -91.67% 4,141.67% -1,541.67% 558.33% 1,175.00% 991.67% 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 0.9800 0.7000 0.6700 0.6200 0.5900 0.5900 0.5100 11.49%
  YoY % 40.00% 4.48% 8.06% 5.08% 0.00% 15.69% -
  Horiz. % 192.16% 137.25% 131.37% 121.57% 115.69% 115.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.73 19.83 17.48 18.74 16.80 18.69 15.41 6.69%
  YoY % 14.62% 13.44% -6.72% 11.55% -10.11% 21.28% -
  Horiz. % 147.50% 128.68% 113.43% 121.61% 109.02% 121.28% 100.00%
EPS 0.02 -0.99 0.37 -0.13 -0.28 -0.24 -0.02 -
  YoY % 102.02% -367.57% 384.62% 53.57% -16.67% -1,100.00% -
  Horiz. % -100.00% 4,950.00% -1,850.00% 650.00% 1,400.00% 1,200.00% 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 0.1959 0.1398 0.1339 0.1241 0.1178 0.1177 0.1018 11.52%
  YoY % 40.13% 4.41% 7.90% 5.35% 0.08% 15.62% -
  Horiz. % 192.44% 137.33% 131.53% 121.91% 115.72% 115.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4450 0.4000 0.3000 0.3100 0.3000 0.3400 0.4800 -
P/RPS 0.39 0.40 0.34 0.33 0.36 0.36 0.62 -7.43%
  YoY % -2.50% 17.65% 3.03% -8.33% 0.00% -41.94% -
  Horiz. % 62.90% 64.52% 54.84% 53.23% 58.06% 58.06% 100.00%
P/EPS 404.55 -8.05 16.22 -46.27 -21.28 -28.57 -400.00 -
  YoY % 5,125.47% -149.63% 135.06% -117.43% 25.52% 92.86% -
  Horiz. % -101.14% 2.01% -4.05% 11.57% 5.32% 7.14% 100.00%
EY 0.25 -12.42 6.17 -2.16 -4.70 -3.50 -0.25 -
  YoY % 102.01% -301.30% 385.65% 54.04% -34.29% -1,300.00% -
  Horiz. % -100.00% 4,968.00% -2,468.00% 864.00% 1,880.00% 1,400.00% 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 0.45 0.57 0.45 0.50 0.51 0.58 0.94 -11.54%
  YoY % -21.05% 26.67% -10.00% -1.96% -12.07% -38.30% -
  Horiz. % 47.87% 60.64% 47.87% 53.19% 54.26% 61.70% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 -
Price 0.5650 0.3200 0.2900 0.3000 0.3300 0.3500 0.4700 -
P/RPS 0.50 0.32 0.33 0.32 0.39 0.37 0.61 -3.26%
  YoY % 56.25% -3.03% 3.13% -17.95% 5.41% -39.34% -
  Horiz. % 81.97% 52.46% 54.10% 52.46% 63.93% 60.66% 100.00%
P/EPS 513.64 -6.44 15.68 -44.78 -23.40 -29.41 -391.67 -
  YoY % 8,075.78% -141.07% 135.02% -91.37% 20.44% 92.49% -
  Horiz. % -131.14% 1.64% -4.00% 11.43% 5.97% 7.51% 100.00%
EY 0.19 -15.53 6.38 -2.23 -4.27 -3.40 -0.26 -
  YoY % 101.22% -343.42% 386.10% 47.78% -25.59% -1,207.69% -
  Horiz. % -73.08% 5,973.08% -2,453.85% 857.69% 1,642.31% 1,307.69% 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 0.46 0.43 0.48 0.56 0.59 0.92 -7.39%
  YoY % 26.09% 6.98% -10.42% -14.29% -5.08% -35.87% -
  Horiz. % 63.04% 50.00% 46.74% 52.17% 60.87% 64.13% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers