[CAB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 36.69%
YoY- -53.14%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 494,417 371,748 258,299 147,502 556,193 378,670 250,200 57.40%
PBT 1,627 615 -1,654 1,073 3,379 -2,103 1,996 -12.72%
Tax -1,604 -1,293 -464 -423 -2,606 -1,728 -1,168 23.52%
NP 23 -678 -2,118 650 773 -3,831 828 -90.80%
-
NP to SH 1,906 1,032 -690 1,166 853 -3,415 923 62.08%
-
Tax Rate 98.59% 210.24% - 39.42% 77.12% - 58.52% -
Total Cost 494,394 372,426 260,417 146,852 555,420 382,501 249,372 57.75%
-
Net Worth 80,141 79,384 78,288 78,606 77,426 73,837 77,795 1.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 80,141 79,384 78,288 78,606 77,426 73,837 77,795 1.99%
NOSH 131,379 132,307 132,692 131,011 131,230 131,853 131,857 -0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.00% -0.18% -0.82% 0.44% 0.14% -1.01% 0.33% -
ROE 2.38% 1.30% -0.88% 1.48% 1.10% -4.63% 1.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 376.33 280.97 194.66 112.59 423.83 287.19 189.75 57.78%
EPS 1.45 0.78 -0.52 0.89 0.65 -2.59 0.70 62.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.60 0.59 0.56 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 131,011
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.51 53.01 36.84 21.03 79.32 54.00 35.68 57.41%
EPS 0.27 0.15 -0.10 0.17 0.12 -0.49 0.13 62.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1132 0.1116 0.1121 0.1104 0.1053 0.1109 2.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.33 0.30 0.31 0.43 0.31 0.34 -
P/RPS 0.08 0.12 0.15 0.28 0.10 0.11 0.18 -41.73%
P/EPS 21.37 42.31 -57.69 34.83 66.15 -11.97 48.57 -42.12%
EY 4.68 2.36 -1.73 2.87 1.51 -8.35 2.06 72.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.52 0.73 0.55 0.58 -8.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.34 0.31 0.33 0.31 0.38 0.34 0.35 -
P/RPS 0.09 0.11 0.17 0.28 0.09 0.12 0.18 -36.97%
P/EPS 23.44 39.74 -63.46 34.83 58.46 -13.13 50.00 -39.62%
EY 4.27 2.52 -1.58 2.87 1.71 -7.62 2.00 65.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.56 0.52 0.64 0.61 0.59 -3.41%

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