[CAB] QoQ Annualized Quarter Result on 30-Jun-2005 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -0.91%
YoY- 84.4%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 330,752 341,912 350,942 358,900 388,548 441,368 212,794 34.21%
PBT 192 20,668 14,698 15,806 15,550 15,408 11,970 -93.65%
Tax 460 -2,796 -4,589 -3,568 -3,652 -3,756 -2,537 -
NP 652 17,872 10,109 12,238 11,898 11,652 9,433 -83.18%
-
NP to SH 1,338 16,268 10,109 11,789 11,898 11,652 9,433 -72.83%
-
Tax Rate -239.58% 13.53% 31.22% 22.57% 23.49% 24.38% 21.19% -
Total Cost 330,100 324,040 340,833 346,661 376,650 429,716 203,361 38.15%
-
Net Worth 77,771 83,340 52,839 0 67,100 63,924 57,908 21.74%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,853 - 2,064 2,744 - - - -
Div Payout % 437.50% - 20.42% 23.28% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 77,771 83,340 52,839 0 67,100 63,924 57,908 21.74%
NOSH 83,624 83,340 82,561 82,327 81,829 80,916 76,195 6.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.20% 5.23% 2.88% 3.41% 3.06% 2.64% 4.43% -
ROE 1.72% 19.52% 19.13% 0.00% 17.73% 18.23% 16.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 395.52 410.26 425.07 435.94 474.83 545.46 279.27 26.14%
EPS 1.06 13.04 8.16 9.40 14.54 14.40 12.38 -80.60%
DPS 7.00 0.00 2.50 3.33 0.00 0.00 0.00 -
NAPS 0.93 1.00 0.64 0.00 0.82 0.79 0.76 14.41%
Adjusted Per Share Value based on latest NOSH - 83,371
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.17 48.76 50.05 51.18 55.41 62.94 30.35 34.21%
EPS 0.19 2.32 1.44 1.68 1.70 1.66 1.35 -72.97%
DPS 0.83 0.00 0.29 0.39 0.00 0.00 0.00 -
NAPS 0.1109 0.1188 0.0754 0.00 0.0957 0.0912 0.0826 21.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.04 0.79 0.75 0.85 1.04 1.15 0.87 -
P/RPS 0.26 0.19 0.18 0.19 0.22 0.21 0.31 -11.07%
P/EPS 65.00 4.05 6.13 5.94 7.15 7.99 7.03 341.12%
EY 1.54 24.71 16.33 16.85 13.98 12.52 14.23 -77.32%
DY 6.73 0.00 3.33 3.92 0.00 0.00 0.00 -
P/NAPS 1.12 0.79 1.17 0.00 1.27 1.46 1.14 -1.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 -
Price 0.69 1.02 0.70 0.78 0.79 1.16 1.18 -
P/RPS 0.17 0.25 0.16 0.18 0.17 0.21 0.42 -45.31%
P/EPS 43.13 5.23 5.72 5.45 5.43 8.06 9.53 173.85%
EY 2.32 19.14 17.49 18.36 18.41 12.41 10.49 -63.46%
DY 10.14 0.00 3.57 4.27 0.00 0.00 0.00 -
P/NAPS 0.74 1.02 1.09 0.00 0.96 1.47 1.55 -38.94%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment