[CAB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 84.69%
YoY- 123.45%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 380,603 257,549 133,996 494,417 371,748 258,299 147,502 88.45%
PBT 5,447 1,815 2,843 1,627 615 -1,654 1,073 196.25%
Tax -1,808 -751 -768 -1,604 -1,293 -464 -423 164.07%
NP 3,639 1,064 2,075 23 -678 -2,118 650 216.28%
-
NP to SH 3,331 1,194 2,078 1,906 1,032 -690 1,166 101.72%
-
Tax Rate 33.19% 41.38% 27.01% 98.59% 210.24% - 39.42% -
Total Cost 376,964 256,485 131,921 494,394 372,426 260,417 146,852 87.80%
-
Net Worth 84,262 81,349 82,856 80,141 79,384 78,288 78,606 4.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 84,262 81,349 82,856 80,141 79,384 78,288 78,606 4.75%
NOSH 131,660 131,208 131,518 131,379 132,307 132,692 131,011 0.33%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.96% 0.41% 1.55% 0.00% -0.18% -0.82% 0.44% -
ROE 3.95% 1.47% 2.51% 2.38% 1.30% -0.88% 1.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 289.08 196.29 101.88 376.33 280.97 194.66 112.59 87.82%
EPS 2.53 0.91 1.58 1.45 0.78 -0.52 0.89 101.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.63 0.61 0.60 0.59 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 132,272
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.28 36.73 19.11 70.51 53.01 36.84 21.03 88.48%
EPS 0.48 0.17 0.30 0.27 0.15 -0.10 0.17 100.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1202 0.116 0.1182 0.1143 0.1132 0.1116 0.1121 4.77%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.31 0.34 0.31 0.33 0.30 0.31 -
P/RPS 0.11 0.16 0.33 0.08 0.12 0.15 0.28 -46.45%
P/EPS 12.65 34.07 21.52 21.37 42.31 -57.69 34.83 -49.18%
EY 7.91 2.94 4.65 4.68 2.36 -1.73 2.87 96.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.51 0.55 0.51 0.52 -2.58%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 -
Price 0.34 0.30 0.29 0.34 0.31 0.33 0.31 -
P/RPS 0.12 0.15 0.28 0.09 0.11 0.17 0.28 -43.24%
P/EPS 13.44 32.97 18.35 23.44 39.74 -63.46 34.83 -47.08%
EY 7.44 3.03 5.45 4.27 2.52 -1.58 2.87 89.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.46 0.56 0.52 0.56 0.52 1.28%

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