[CAB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 150.55%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 628,095 396,485 187,997 672,412 493,205 322,839 158,936 150.58%
PBT 12,956 790 -3,473 19,056 7,933 7,400 1,869 264.85%
Tax -4,618 -1,821 -574 -7,436 -3,539 -2,869 -713 248.65%
NP 8,338 -1,031 -4,047 11,620 4,394 4,531 1,156 274.66%
-
NP to SH 7,245 -738 -3,240 11,167 4,457 4,458 1,174 237.56%
-
Tax Rate 35.64% 230.51% - 39.02% 44.61% 38.77% 38.15% -
Total Cost 619,757 397,516 192,044 660,792 488,811 318,308 157,780 149.57%
-
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
NOSH 135,167 131,785 131,707 131,531 131,474 131,504 131,910 1.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.33% -0.26% -2.15% 1.73% 0.89% 1.40% 0.73% -
ROE 4.66% -0.49% -2.18% 7.32% 3.05% 3.05% 0.82% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 464.68 300.86 142.74 511.22 375.13 245.50 120.49 146.53%
EPS 5.36 -0.56 -2.46 8.49 3.39 3.39 0.89 232.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.13 1.16 1.11 1.11 1.08 4.28%
Adjusted Per Share Value based on latest NOSH - 131,568
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 89.49 56.49 26.78 95.80 70.27 46.00 22.64 150.62%
EPS 1.03 -0.11 -0.46 1.59 0.63 0.64 0.17 233.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.2159 0.212 0.2174 0.2079 0.208 0.203 6.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.06 1.05 1.02 1.10 0.56 0.48 0.53 -
P/RPS 0.23 0.35 0.71 0.22 0.15 0.20 0.44 -35.18%
P/EPS 19.78 -187.50 -41.46 12.96 16.52 14.16 59.55 -52.13%
EY 5.06 -0.53 -2.41 7.72 6.05 7.06 1.68 108.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.90 0.95 0.50 0.43 0.49 52.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.94 1.07 0.92 1.10 0.865 0.575 0.50 -
P/RPS 0.20 0.36 0.64 0.22 0.23 0.23 0.41 -38.11%
P/EPS 17.54 -191.07 -37.40 12.96 25.52 16.96 56.18 -54.07%
EY 5.70 -0.52 -2.67 7.72 3.92 5.90 1.78 117.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.81 0.95 0.78 0.52 0.46 47.17%

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