[CAB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 123.3%
YoY- 105.8%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 378,670 250,200 126,987 442,934 313,664 206,900 105,260 134.96%
PBT -2,103 1,996 3,296 1,626 -3,339 -2,044 -1,282 39.13%
Tax -1,728 -1,168 -642 -1,410 56 -117 -536 118.38%
NP -3,831 828 2,654 216 -3,283 -2,161 -1,818 64.44%
-
NP to SH -3,415 923 2,488 619 -2,657 -1,859 -1,701 59.21%
-
Tax Rate - 58.52% 19.48% 86.72% - - - -
Total Cost 382,501 249,372 124,333 442,718 316,947 209,061 107,078 133.86%
-
Net Worth 73,837 77,795 80,300 76,699 67,082 67,240 67,248 6.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,837 77,795 80,300 76,699 67,082 67,240 67,248 6.43%
NOSH 131,853 131,857 131,640 130,000 131,534 131,843 131,860 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.01% 0.33% 2.09% 0.05% -1.05% -1.04% -1.73% -
ROE -4.63% 1.19% 3.10% 0.81% -3.96% -2.76% -2.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 287.19 189.75 96.47 340.72 238.46 156.93 79.83 134.96%
EPS -2.59 0.70 1.89 0.47 -2.02 -1.41 -1.29 59.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.61 0.59 0.51 0.51 0.51 6.43%
Adjusted Per Share Value based on latest NOSH - 131,490
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.00 35.68 18.11 63.17 44.73 29.51 15.01 134.97%
EPS -0.49 0.13 0.35 0.09 -0.38 -0.27 -0.24 61.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1109 0.1145 0.1094 0.0957 0.0959 0.0959 6.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.31 0.34 0.38 0.43 0.45 0.48 0.57 -
P/RPS 0.11 0.18 0.39 0.13 0.19 0.31 0.71 -71.18%
P/EPS -11.97 48.57 20.11 90.31 -22.28 -34.04 -44.19 -58.16%
EY -8.35 2.06 4.97 1.11 -4.49 -2.94 -2.26 139.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.62 0.73 0.88 0.94 1.12 -37.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.34 0.35 0.35 0.40 0.41 0.47 0.51 -
P/RPS 0.12 0.18 0.36 0.12 0.17 0.30 0.64 -67.27%
P/EPS -13.13 50.00 18.52 84.01 -20.30 -33.33 -39.53 -52.07%
EY -7.62 2.00 5.40 1.19 -4.93 -3.00 -2.53 108.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.57 0.68 0.80 0.92 1.00 -28.09%

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