[CAB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 751.36%
YoY- 496.54%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 493,205 322,839 158,936 609,000 438,475 287,889 138,010 134.29%
PBT 7,933 7,400 1,869 15,622 1,876 -1,680 -1,064 -
Tax -3,539 -2,869 -713 -2,090 270 1,134 131 -
NP 4,394 4,531 1,156 13,532 2,146 -546 -933 -
-
NP to SH 4,457 4,458 1,174 11,936 1,402 -771 -916 -
-
Tax Rate 44.61% 38.77% 38.15% 13.38% -14.39% - - -
Total Cost 488,811 318,308 157,780 595,468 436,329 288,435 138,943 131.84%
-
Net Worth 145,937 145,969 142,462 140,810 130,941 128,064 128,240 9.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,937 145,969 142,462 140,810 130,941 128,064 128,240 9.02%
NOSH 131,474 131,504 131,910 131,598 132,264 130,677 130,857 0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.89% 1.40% 0.73% 2.22% 0.49% -0.19% -0.68% -
ROE 3.05% 3.05% 0.82% 8.48% 1.07% -0.60% -0.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 375.13 245.50 120.49 462.77 331.51 220.30 105.47 133.54%
EPS 3.39 3.39 0.89 9.07 1.06 -0.59 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.08 1.07 0.99 0.98 0.98 8.68%
Adjusted Per Share Value based on latest NOSH - 131,510
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.27 46.00 22.64 86.77 62.47 41.02 19.66 134.31%
EPS 0.63 0.64 0.17 1.70 0.20 -0.11 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.208 0.203 0.2006 0.1866 0.1825 0.1827 9.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.56 0.48 0.53 0.58 0.555 0.445 0.37 -
P/RPS 0.15 0.20 0.44 0.13 0.17 0.20 0.35 -43.24%
P/EPS 16.52 14.16 59.55 6.39 52.36 -75.42 -52.86 -
EY 6.05 7.06 1.68 15.64 1.91 -1.33 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.49 0.54 0.56 0.45 0.38 20.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 -
Price 0.865 0.575 0.50 0.575 0.57 0.565 0.445 -
P/RPS 0.23 0.23 0.41 0.12 0.17 0.26 0.42 -33.13%
P/EPS 25.52 16.96 56.18 6.34 53.77 -95.76 -63.57 -
EY 3.92 5.90 1.78 15.77 1.86 -1.04 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.52 0.46 0.54 0.58 0.58 0.45 44.44%

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