[CAB] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 65.04%
YoY- 79.76%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,976,836 1,718,860 1,746,208 1,755,908 1,732,660 1,680,487 1,644,833 13.00%
PBT 116,000 -30,350 -21,549 -10,848 -27,424 -3,477 -12,190 -
Tax -27,432 -5,867 -5,588 -7,418 -4,692 -7,494 -6,750 154.01%
NP 88,568 -36,217 -27,137 -18,266 -32,116 -10,971 -18,941 -
-
NP to SH 72,772 -20,160 -14,125 -5,016 -14,348 2,871 -3,881 -
-
Tax Rate 23.65% - - - - - - -
Total Cost 1,888,268 1,755,077 1,773,345 1,774,174 1,764,776 1,691,458 1,663,774 8.77%
-
Net Worth 459,303 441,576 448,475 455,375 455,375 462,275 455,375 0.57%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 459,303 441,576 448,475 455,375 455,375 462,275 455,375 0.57%
NOSH 698,008 690,508 690,508 690,508 690,508 690,508 690,508 0.72%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.48% -2.11% -1.55% -1.04% -1.85% -0.65% -1.15% -
ROE 15.84% -4.57% -3.15% -1.10% -3.15% 0.62% -0.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 284.06 249.12 253.09 254.49 251.12 243.56 238.39 12.35%
EPS 10.44 -2.92 -2.05 -0.72 -2.08 0.42 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.65 0.66 0.66 0.67 0.66 0.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 281.91 245.12 249.02 250.41 247.09 239.65 234.57 13.00%
EPS 10.38 -2.87 -2.01 -0.72 -2.05 0.41 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.6297 0.6396 0.6494 0.6494 0.6592 0.6494 0.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.47 0.475 0.425 0.495 0.365 0.395 -
P/RPS 0.18 0.19 0.19 0.17 0.20 0.15 0.17 3.87%
P/EPS 4.92 -16.09 -23.20 -58.46 -23.80 87.72 -70.22 -
EY 20.30 -6.22 -4.31 -1.71 -4.20 1.14 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.73 0.64 0.75 0.54 0.60 19.05%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 27/08/21 28/05/21 25/02/21 27/11/20 27/08/20 -
Price 0.53 0.50 0.465 0.53 0.44 0.395 0.40 -
P/RPS 0.19 0.20 0.18 0.21 0.18 0.16 0.17 7.67%
P/EPS 5.07 -17.11 -22.71 -72.90 -21.16 94.93 -71.11 -
EY 19.73 -5.84 -4.40 -1.37 -4.73 1.05 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.72 0.80 0.67 0.59 0.61 19.75%

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