[CAB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -59.77%
YoY- 39.62%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 339,868 252,428 165,376 85,478 350,942 269,175 194,274 45.13%
PBT -11,498 -2,577 96 5,167 14,698 11,855 7,775 -
Tax 824 -521 230 -699 -4,589 -2,676 -1,826 -
NP -10,674 -3,098 326 4,468 10,109 9,179 5,949 -
-
NP to SH -10,674 -2,744 669 4,067 10,109 8,842 5,949 -
-
Tax Rate - - -239.58% 13.53% 31.22% 22.57% 23.49% -
Total Cost 350,542 255,526 165,050 81,010 340,833 259,996 188,325 51.25%
-
Net Worth 68,406 75,652 77,771 83,340 52,839 0 67,100 1.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,517 4,487 2,926 - 2,064 2,058 - -
Div Payout % 0.00% 0.00% 437.50% - 20.42% 23.28% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 68,406 75,652 77,771 83,340 52,839 0 67,100 1.29%
NOSH 129,068 128,224 83,624 83,340 82,561 82,327 81,829 35.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.14% -1.23% 0.20% 5.23% 2.88% 3.41% 3.06% -
ROE -15.60% -3.63% 0.86% 4.88% 19.13% 0.00% 8.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 263.32 196.86 197.76 102.57 425.07 326.96 237.41 7.14%
EPS -8.27 -2.14 0.53 3.26 8.16 7.05 7.27 -
DPS 3.50 3.50 3.50 0.00 2.50 2.50 0.00 -
NAPS 0.53 0.59 0.93 1.00 0.64 0.00 0.82 -25.22%
Adjusted Per Share Value based on latest NOSH - 83,340
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 48.47 36.00 23.58 12.19 50.05 38.39 27.71 45.12%
EPS -1.52 -0.39 0.10 0.58 1.44 1.26 0.85 -
DPS 0.64 0.64 0.42 0.00 0.29 0.29 0.00 -
NAPS 0.0976 0.1079 0.1109 0.1188 0.0754 0.00 0.0957 1.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.58 0.71 1.04 0.79 0.75 0.85 1.04 -
P/RPS 0.22 0.36 0.53 0.77 0.18 0.26 0.44 -36.97%
P/EPS -7.01 -33.18 130.00 16.19 6.13 7.91 14.31 -
EY -14.26 -3.01 0.77 6.18 16.33 12.64 6.99 -
DY 6.03 4.93 3.37 0.00 3.33 2.94 0.00 -
P/NAPS 1.09 1.20 1.12 0.79 1.17 0.00 1.27 -9.67%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 31/05/06 22/02/06 29/11/05 19/09/05 30/05/05 -
Price 0.56 0.58 0.69 1.02 0.70 0.78 0.79 -
P/RPS 0.21 0.29 0.35 0.99 0.16 0.24 0.33 -25.99%
P/EPS -6.77 -27.10 86.25 20.90 5.72 7.26 10.87 -
EY -14.77 -3.69 1.16 4.78 17.49 13.77 9.20 -
DY 6.25 6.03 5.07 0.00 3.57 3.21 0.00 -
P/NAPS 1.06 0.98 0.74 1.02 1.09 0.00 0.96 6.82%

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