[CAB] QoQ Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -373.44%
YoY- -131.03%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 413,800 421,040 339,868 336,570 330,752 341,912 350,942 11.62%
PBT -4,088 -5,128 -11,498 -3,436 192 20,668 14,698 -
Tax -234 -2,144 824 -694 460 -2,796 -4,589 -86.27%
NP -4,322 -7,272 -10,674 -4,130 652 17,872 10,109 -
-
NP to SH -3,718 -6,804 -10,674 -3,658 1,338 16,268 10,109 -
-
Tax Rate - - - - -239.58% 13.53% 31.22% -
Total Cost 418,122 428,312 350,542 340,701 330,100 324,040 340,833 14.61%
-
Net Worth 67,240 67,248 68,406 75,652 77,771 83,340 52,839 17.44%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 4,517 5,983 5,853 - 2,064 -
Div Payout % - - 0.00% 0.00% 437.50% - 20.42% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 67,240 67,248 68,406 75,652 77,771 83,340 52,839 17.44%
NOSH 131,843 131,860 129,068 128,224 83,624 83,340 82,561 36.66%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.04% -1.73% -3.14% -1.23% 0.20% 5.23% 2.88% -
ROE -5.53% -10.12% -15.60% -4.84% 1.72% 19.52% 19.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 313.86 319.31 263.32 262.49 395.52 410.26 425.07 -18.32%
EPS -2.82 -5.16 -8.27 -2.85 1.06 13.04 8.16 -
DPS 0.00 0.00 3.50 4.67 7.00 0.00 2.50 -
NAPS 0.51 0.51 0.53 0.59 0.93 1.00 0.64 -14.05%
Adjusted Per Share Value based on latest NOSH - 130,766
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 58.95 59.99 48.42 47.95 47.12 48.71 50.00 11.61%
EPS -0.53 -0.97 -1.52 -0.52 0.19 2.32 1.44 -
DPS 0.00 0.00 0.64 0.85 0.83 0.00 0.29 -
NAPS 0.0958 0.0958 0.0975 0.1078 0.1108 0.1187 0.0753 17.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.48 0.57 0.58 0.71 1.04 0.79 0.75 -
P/RPS 0.15 0.18 0.22 0.27 0.26 0.19 0.18 -11.45%
P/EPS -17.02 -11.05 -7.01 -24.88 65.00 4.05 6.13 -
EY -5.88 -9.05 -14.26 -4.02 1.54 24.71 16.33 -
DY 0.00 0.00 6.03 6.57 6.73 0.00 3.33 -
P/NAPS 0.94 1.12 1.09 1.20 1.12 0.79 1.17 -13.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 29/11/06 29/08/06 31/05/06 22/02/06 29/11/05 -
Price 0.47 0.51 0.56 0.58 0.69 1.02 0.70 -
P/RPS 0.15 0.16 0.21 0.22 0.17 0.25 0.16 -4.21%
P/EPS -16.67 -9.88 -6.77 -20.33 43.13 5.23 5.72 -
EY -6.00 -10.12 -14.77 -4.92 2.32 19.14 17.49 -
DY 0.00 0.00 6.25 8.05 10.14 0.00 3.57 -
P/NAPS 0.92 1.00 1.06 0.98 0.74 1.02 1.09 -10.69%

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