[CAB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 48.63%
YoY- 84.4%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 165,376 85,478 350,942 269,175 194,274 110,342 212,794 -15.48%
PBT 96 5,167 14,698 11,855 7,775 3,852 11,970 -96.00%
Tax 230 -699 -4,589 -2,676 -1,826 -939 -2,537 -
NP 326 4,468 10,109 9,179 5,949 2,913 9,433 -89.41%
-
NP to SH 669 4,067 10,109 8,842 5,949 2,913 9,433 -82.89%
-
Tax Rate -239.58% 13.53% 31.22% 22.57% 23.49% 24.38% 21.19% -
Total Cost 165,050 81,010 340,833 259,996 188,325 107,429 203,361 -13.00%
-
Net Worth 77,771 83,340 52,839 0 67,100 63,924 57,908 21.74%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,926 - 2,064 2,058 - - - -
Div Payout % 437.50% - 20.42% 23.28% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 77,771 83,340 52,839 0 67,100 63,924 57,908 21.74%
NOSH 83,624 83,340 82,561 82,327 81,829 80,916 76,195 6.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.20% 5.23% 2.88% 3.41% 3.06% 2.64% 4.43% -
ROE 0.86% 4.88% 19.13% 0.00% 8.87% 4.56% 16.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 197.76 102.57 425.07 326.96 237.41 136.36 279.27 -20.56%
EPS 0.53 3.26 8.16 7.05 7.27 3.60 12.38 -87.78%
DPS 3.50 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.93 1.00 0.64 0.00 0.82 0.79 0.76 14.41%
Adjusted Per Share Value based on latest NOSH - 83,371
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.58 12.19 50.05 38.39 27.71 15.74 30.35 -15.50%
EPS 0.10 0.58 1.44 1.26 0.85 0.42 1.35 -82.39%
DPS 0.42 0.00 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.1109 0.1188 0.0754 0.00 0.0957 0.0912 0.0826 21.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.04 0.79 0.75 0.85 1.04 1.15 0.87 -
P/RPS 0.53 0.77 0.18 0.26 0.44 0.84 0.31 43.02%
P/EPS 130.00 16.19 6.13 7.91 14.31 31.94 7.03 600.53%
EY 0.77 6.18 16.33 12.64 6.99 3.13 14.23 -85.71%
DY 3.37 0.00 3.33 2.94 0.00 0.00 0.00 -
P/NAPS 1.12 0.79 1.17 0.00 1.27 1.46 1.14 -1.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 -
Price 0.69 1.02 0.70 0.78 0.79 1.16 1.18 -
P/RPS 0.35 0.99 0.16 0.24 0.33 0.85 0.42 -11.45%
P/EPS 86.25 20.90 5.72 7.26 10.87 32.22 9.53 334.87%
EY 1.16 4.78 17.49 13.77 9.20 3.10 10.49 -76.99%
DY 5.07 0.00 3.57 3.21 0.00 0.00 0.00 -
P/NAPS 0.74 1.02 1.09 0.00 0.96 1.47 1.55 -38.94%

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