[CAB] QoQ Annualized Quarter Result on 30-Sep-2011 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 30.58%
YoY- 75.24%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 529,509 534,898 546,664 490,966 480,186 475,706 490,476 5.24%
PBT -9,274 -11,888 10,468 19,554 16,632 10,524 3,500 -
Tax 8 1,596 -3,880 -4,995 -4,840 -3,446 -1,688 -
NP -9,266 -10,292 6,588 14,559 11,792 7,078 1,812 -
-
NP to SH -9,120 -9,730 6,712 12,631 9,673 5,636 1,520 -
-
Tax Rate - - 37.07% 25.54% 29.10% 32.74% 48.23% -
Total Cost 538,775 545,190 540,076 476,407 468,394 468,628 488,664 6.73%
-
Net Worth 90,761 92,040 98,320 97,359 93,485 88,227 85,172 4.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 90,761 92,040 98,320 97,359 93,485 88,227 85,172 4.33%
NOSH 131,538 131,486 131,093 131,567 131,669 131,682 131,034 0.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.75% -1.92% 1.21% 2.97% 2.46% 1.49% 0.37% -
ROE -10.05% -10.57% 6.83% 12.97% 10.35% 6.39% 1.78% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 402.55 406.81 417.00 373.17 364.69 361.25 374.31 4.97%
EPS -6.93 -7.40 5.12 9.60 7.35 4.28 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.75 0.74 0.71 0.67 0.65 4.06%
Adjusted Per Share Value based on latest NOSH - 131,428
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.44 76.21 77.88 69.95 68.41 67.77 69.88 5.24%
EPS -1.30 -1.39 0.96 1.80 1.38 0.80 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1311 0.1401 0.1387 0.1332 0.1257 0.1213 4.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.40 0.34 0.33 0.29 0.30 0.31 -
P/RPS 0.09 0.10 0.08 0.09 0.08 0.08 0.08 8.17%
P/EPS -5.05 -5.41 6.64 3.44 3.95 7.01 26.72 -
EY -19.81 -18.50 15.06 29.09 25.33 14.27 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.45 0.45 0.41 0.45 0.48 4.12%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.35 0.32 0.38 0.34 0.34 0.29 0.30 -
P/RPS 0.09 0.08 0.09 0.09 0.09 0.08 0.08 8.17%
P/EPS -5.05 -4.32 7.42 3.54 4.63 6.78 25.86 -
EY -19.81 -23.13 13.47 28.24 21.61 14.76 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.51 0.46 0.48 0.43 0.46 7.12%

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