[CAB] QoQ Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 47.54%
YoY- 272.4%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 358,900 388,548 441,368 212,794 185,200 185,768 212,248 41.97%
PBT 15,806 15,550 15,408 11,970 8,261 8,462 14,528 5.78%
Tax -3,568 -3,652 -3,756 -2,537 -1,868 -1,732 -3,288 5.60%
NP 12,238 11,898 11,652 9,433 6,393 6,730 11,240 5.84%
-
NP to SH 11,789 11,898 11,652 9,433 6,393 6,730 11,240 3.23%
-
Tax Rate 22.57% 23.49% 24.38% 21.19% 22.61% 20.47% 22.63% -
Total Cost 346,661 376,650 429,716 203,361 178,806 179,038 201,008 43.85%
-
Net Worth 0 67,100 63,924 57,908 57,599 54,274 47,912 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,744 - - - - - - -
Div Payout % 23.28% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 67,100 63,924 57,908 57,599 54,274 47,912 -
NOSH 82,327 81,829 80,916 76,195 74,804 72,365 64,746 17.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.41% 3.06% 2.64% 4.43% 3.45% 3.62% 5.30% -
ROE 0.00% 17.73% 18.23% 16.29% 11.10% 12.40% 23.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 435.94 474.83 545.46 279.27 247.58 256.71 327.81 20.95%
EPS 9.40 14.54 14.40 12.38 8.55 9.30 17.36 -33.59%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.82 0.79 0.76 0.77 0.75 0.74 -
Adjusted Per Share Value based on latest NOSH - 79,965
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.18 55.41 62.94 30.35 26.41 26.49 30.27 41.97%
EPS 1.68 1.70 1.66 1.35 0.91 0.96 1.60 3.30%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0957 0.0912 0.0826 0.0821 0.0774 0.0683 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.85 1.04 1.15 0.87 0.82 1.04 1.35 -
P/RPS 0.19 0.22 0.21 0.31 0.33 0.41 0.41 -40.14%
P/EPS 5.94 7.15 7.99 7.03 9.59 11.18 7.78 -16.47%
EY 16.85 13.98 12.52 14.23 10.42 8.94 12.86 19.75%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.27 1.46 1.14 1.06 1.39 1.82 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 28/05/04 11/02/04 -
Price 0.78 0.79 1.16 1.18 0.85 0.91 1.07 -
P/RPS 0.18 0.17 0.21 0.42 0.34 0.35 0.33 -33.26%
P/EPS 5.45 5.43 8.06 9.53 9.95 9.78 6.16 -7.84%
EY 18.36 18.41 12.41 10.49 10.05 10.22 16.22 8.62%
DY 4.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.96 1.47 1.55 1.10 1.21 1.45 -

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