[CAB] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 89.86%
YoY- 678.21%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 751,988 672,412 657,606 645,678 635,744 609,000 584,633 18.21%
PBT -13,892 19,056 10,577 14,800 7,476 15,622 2,501 -
Tax -2,296 -7,436 -4,718 -5,738 -2,852 -2,090 360 -
NP -16,188 11,620 5,858 9,062 4,624 13,532 2,861 -
-
NP to SH -12,960 11,167 5,942 8,916 4,696 11,936 1,869 -
-
Tax Rate - 39.02% 44.61% 38.77% 38.15% 13.38% -14.39% -
Total Cost 768,176 660,792 651,748 636,616 631,120 595,468 581,772 20.29%
-
Net Worth 148,829 152,576 145,937 145,969 142,462 140,810 130,941 8.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 148,829 152,576 145,937 145,969 142,462 140,810 130,941 8.88%
NOSH 131,707 131,531 131,474 131,504 131,910 131,598 132,264 -0.28%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.15% 1.73% 0.89% 1.40% 0.73% 2.22% 0.49% -
ROE -8.71% 7.32% 4.07% 6.11% 3.30% 8.48% 1.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 570.95 511.22 500.18 490.99 481.95 462.77 442.02 18.55%
EPS -9.84 8.49 4.52 6.78 3.56 9.07 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 1.11 1.11 1.08 1.07 0.99 9.19%
Adjusted Per Share Value based on latest NOSH - 131,360
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 107.24 95.89 93.78 92.08 90.66 86.85 83.37 18.22%
EPS -1.85 1.59 0.85 1.27 0.67 1.70 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2176 0.2081 0.2082 0.2032 0.2008 0.1867 8.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.10 0.56 0.48 0.53 0.58 0.555 -
P/RPS 0.18 0.22 0.11 0.10 0.11 0.13 0.13 24.15%
P/EPS -10.37 12.96 12.39 7.08 14.89 6.39 39.27 -
EY -9.65 7.72 8.07 14.13 6.72 15.64 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.50 0.43 0.49 0.54 0.56 37.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.92 1.10 0.865 0.575 0.50 0.575 0.57 -
P/RPS 0.16 0.22 0.17 0.12 0.10 0.12 0.13 14.80%
P/EPS -9.35 12.96 19.14 8.48 14.04 6.34 40.33 -
EY -10.70 7.72 5.23 11.79 7.12 15.77 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.78 0.52 0.46 0.54 0.58 24.86%

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