[CAB] YoY TTM Result on 2010-06-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 575,896 527,958 487,685 503,272 549,125 507,940 401,128 6.21% YoY % 9.08% 8.26% -3.10% -8.35% 8.11% 26.63% - Horiz. % 143.57% 131.62% 121.58% 125.46% 136.90% 126.63% 100.00%
PBT 8,951 124 18,162 6,459 6,073 2,862 -12,298 - YoY % 7,118.55% -99.32% 181.19% 6.36% 112.19% 123.27% - Horiz. % -72.78% -1.01% -147.68% -52.52% -49.38% -23.27% 100.00%
Tax 1,545 -1,359 -5,262 -2,119 -2,171 -3,194 935 8.72% YoY % 213.69% 74.17% -148.32% 2.40% 32.03% -441.60% - Horiz. % 165.24% -145.35% -562.78% -226.63% -232.19% -341.60% 100.00%
NP 10,496 -1,235 12,900 4,340 3,902 -332 -11,363 - YoY % 949.88% -109.57% 197.24% 11.23% 1,275.30% 97.08% - Horiz. % -92.37% 10.87% -113.53% -38.19% -34.34% 2.92% 100.00%
NP to SH 5,232 -1,464 11,132 4,205 5,277 -139 -10,639 - YoY % 457.38% -113.15% 164.73% -20.31% 3,896.40% 98.69% - Horiz. % -49.18% 13.76% -104.63% -39.52% -49.60% 1.31% 100.00%
Tax Rate -17.26 % 1,095.97 % 28.97 % 32.81 % 35.75 % 111.60 % - % - YoY % -101.57% 3,683.12% -11.70% -8.22% -67.97% 0.00% - Horiz. % -15.47% 982.05% 25.96% 29.40% 32.03% 100.00% -
Total Cost 565,400 529,193 474,785 498,932 545,223 508,272 412,491 5.39% YoY % 6.84% 11.46% -4.84% -8.49% 7.27% 23.22% - Horiz. % 137.07% 128.29% 115.10% 120.96% 132.18% 123.22% 100.00%
Net Worth 130,380 90,849 93,479 84,424 78,870 73,838 66,718 11.80% YoY % 43.51% -2.81% 10.73% 7.04% 6.81% 10.67% - Horiz. % 195.42% 136.17% 140.11% 126.54% 118.21% 110.67% 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 0 0 0 0 0 0 0 - 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 130,380 90,849 93,479 84,424 78,870 73,838 66,718 11.80% YoY % 43.51% -2.81% 10.73% 7.04% 6.81% 10.67% - Horiz. % 195.42% 136.17% 140.11% 126.54% 118.21% 110.67% 100.00%
NOSH 131,696 131,666 131,661 131,913 131,450 131,854 130,819 0.11% YoY % 0.02% 0.00% -0.19% 0.35% -0.31% 0.79% - Horiz. % 100.67% 100.65% 100.64% 100.84% 100.48% 100.79% 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 1.82 % -0.23 % 2.65 % 0.86 % 0.71 % -0.07 % -2.83 % - YoY % 891.30% -108.68% 208.14% 21.13% 1,114.29% 97.53% - Horiz. % -64.31% 8.13% -93.64% -30.39% -25.09% 2.47% 100.00%
ROE 4.01 % -1.61 % 11.91 % 4.98 % 6.69 % -0.19 % -15.95 % - YoY % 349.07% -113.52% 139.16% -25.56% 3,621.05% 98.81% - Horiz. % -25.14% 10.09% -74.67% -31.22% -41.94% 1.19% 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 437.29 400.98 370.41 381.52 417.74 385.23 306.63 6.09% YoY % 9.06% 8.25% -2.91% -8.67% 8.44% 25.63% - Horiz. % 142.61% 130.77% 120.80% 124.42% 136.24% 125.63% 100.00%
EPS 3.97 -1.11 8.46 3.19 4.01 -0.11 -8.13 - YoY % 457.66% -113.12% 165.20% -20.45% 3,745.45% 98.65% - Horiz. % -48.83% 13.65% -104.06% -39.24% -49.32% 1.35% 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 - 661,327 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 87.08 79.83 73.74 76.10 83.03 76.81 60.65 6.21% YoY % 9.08% 8.26% -3.10% -8.35% 8.10% 26.64% - Horiz. % 143.58% 131.62% 121.58% 125.47% 136.90% 126.64% 100.00%
EPS 0.79 -0.22 1.68 0.64 0.80 -0.02 -1.61 - YoY % 459.09% -113.10% 162.50% -20.00% 4,100.00% 98.76% - Horiz. % -49.07% 13.66% -104.35% -39.75% -49.69% 1.24% 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 0.1971 0.1374 0.1414 0.1277 0.1193 0.1117 0.1009 11.79% YoY % 43.45% -2.83% 10.73% 7.04% 6.80% 10.70% - Horiz. % 195.34% 136.17% 140.14% 126.56% 118.24% 110.70% 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 0.13 0.09 0.08 0.08 0.08 0.08 0.15 -2.35% YoY % 44.44% 12.50% 0.00% 0.00% 0.00% -46.67% - Horiz. % 86.67% 60.00% 53.33% 53.33% 53.33% 53.33% 100.00%
P/EPS 13.97 -31.48 3.43 10.04 8.22 -294.06 -5.53 - YoY % 144.38% -1,017.78% -65.84% 22.14% 102.80% -5,217.54% - Horiz. % -252.62% 569.26% -62.03% -181.56% -148.64% 5,317.54% 100.00%
EY 7.16 -3.18 29.16 9.96 12.16 -0.34 -18.07 - YoY % 325.16% -110.91% 192.77% -18.09% 3,676.47% 98.12% - Horiz. % -39.62% 17.60% -161.37% -55.12% -67.29% 1.88% 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 0.13 0.09 0.09 0.09 0.07 0.09 0.13 - YoY % 44.44% 0.00% 0.00% 28.57% -22.22% -30.77% - Horiz. % 100.00% 69.23% 69.23% 69.23% 53.85% 69.23% 100.00%
P/EPS 14.35 -31.48 4.02 10.67 7.72 -322.52 -5.04 - YoY % 145.58% -883.08% -62.32% 38.21% 102.39% -6,299.21% - Horiz. % -284.72% 624.60% -79.76% -211.71% -153.17% 6,399.21% 100.00%
EY 6.97 -3.18 24.87 9.38 12.95 -0.31 -19.84 - YoY % 319.18% -112.79% 165.14% -27.57% 4,277.42% 98.44% - Horiz. % -35.13% 16.03% -125.35% -47.28% -65.27% 1.56% 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.
Comment
CAB-FS-Q3-10.pdf 
