[CAB] QoQ Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 343.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 212,794 185,200 185,768 212,248 32,579 0 0 -
PBT 11,970 8,261 8,462 14,528 3,077 0 0 -
Tax -2,537 -1,868 -1,732 -3,288 -544 0 0 -
NP 9,433 6,393 6,730 11,240 2,533 0 0 -
-
NP to SH 9,433 6,393 6,730 11,240 2,533 0 0 -
-
Tax Rate 21.19% 22.61% 20.47% 22.63% 17.68% - - -
Total Cost 203,361 178,806 179,038 201,008 30,046 0 0 -
-
Net Worth 57,908 57,599 54,274 47,912 6,315 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 57,908 57,599 54,274 47,912 6,315 0 0 -
NOSH 76,195 74,804 72,365 64,746 9,152 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.43% 3.45% 3.62% 5.30% 7.77% 0.00% 0.00% -
ROE 16.29% 11.10% 12.40% 23.46% 40.11% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 279.27 247.58 256.71 327.81 355.96 0.00 0.00 -
EPS 12.38 8.55 9.30 17.36 27.16 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.74 0.69 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,746
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.32 26.39 26.47 30.24 4.64 0.00 0.00 -
EPS 1.34 0.91 0.96 1.60 0.36 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0821 0.0773 0.0683 0.009 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.87 0.82 1.04 1.35 0.00 0.00 0.00 -
P/RPS 0.31 0.33 0.41 0.41 0.00 0.00 0.00 -
P/EPS 7.03 9.59 11.18 7.78 0.00 0.00 0.00 -
EY 14.23 10.42 8.94 12.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.39 1.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 11/02/04 17/12/03 - - -
Price 1.18 0.85 0.91 1.07 0.00 0.00 0.00 -
P/RPS 0.42 0.34 0.35 0.33 0.00 0.00 0.00 -
P/EPS 9.53 9.95 9.78 6.16 0.00 0.00 0.00 -
EY 10.49 10.05 10.22 16.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.10 1.21 1.45 0.00 0.00 0.00 -

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 ⃤ & 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