[CAB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -164.68%
YoY- -200.09%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,680,487 1,233,625 857,855 448,202 1,752,186 1,308,442 886,731 52.96%
PBT -3,477 -9,143 -21,841 -13,188 14,791 8,665 20,022 -
Tax -7,494 -5,063 -1,298 212 -10,757 -5,467 -5,497 22.87%
NP -10,971 -14,206 -23,139 -12,976 4,034 3,198 14,525 -
-
NP to SH 2,871 -2,911 -12,389 -7,865 12,160 11,772 15,656 -67.62%
-
Tax Rate - - - - 72.73% 63.09% 27.45% -
Total Cost 1,691,458 1,247,831 880,994 461,178 1,748,152 1,305,244 872,206 55.32%
-
Net Worth 462,275 455,375 443,067 442,092 453,698 464,420 465,296 -0.43%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 462,275 455,375 443,067 442,092 453,698 464,420 465,296 -0.43%
NOSH 690,508 690,508 690,508 661,631 658,692 657,111 647,881 4.32%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -0.65% -1.15% -2.70% -2.90% 0.23% 0.24% 1.64% -
ROE 0.62% -0.64% -2.80% -1.78% 2.68% 2.53% 3.36% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 243.56 178.80 125.85 67.93 266.48 200.03 137.21 46.45%
EPS 0.42 -0.43 -1.85 -1.19 1.87 1.82 2.42 -68.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.65 0.67 0.69 0.71 0.72 -4.67%
Adjusted Per Share Value based on latest NOSH - 661,631
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 239.65 175.92 122.34 63.92 249.88 186.59 126.45 52.96%
EPS 0.41 -0.42 -1.77 -1.12 1.73 1.68 2.23 -67.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6592 0.6494 0.6319 0.6305 0.647 0.6623 0.6635 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.365 0.395 0.27 0.41 0.415 0.51 0.60 -
P/RPS 0.15 0.22 0.21 0.60 0.16 0.25 0.44 -51.10%
P/EPS 87.72 -93.62 -14.86 -34.40 22.44 28.34 24.77 131.80%
EY 1.14 -1.07 -6.73 -2.91 4.46 3.53 4.04 -56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.42 0.61 0.60 0.72 0.83 -24.85%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 12/06/20 27/02/20 28/11/19 30/08/19 30/05/19 -
Price 0.395 0.40 0.305 0.355 0.44 0.47 0.545 -
P/RPS 0.16 0.22 0.24 0.52 0.17 0.23 0.40 -45.62%
P/EPS 94.93 -94.81 -16.78 -29.78 23.79 26.12 22.50 160.42%
EY 1.05 -1.05 -5.96 -3.36 4.20 3.83 4.45 -61.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.47 0.53 0.64 0.66 0.76 -15.49%

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