[CAB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -224.94%
YoY- 54.39%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,718,860 1,309,656 877,954 433,165 1,680,487 1,233,625 857,855 58.86%
PBT -30,350 -16,162 -5,424 -6,856 -3,477 -9,143 -21,841 24.50%
Tax -5,867 -4,191 -3,709 -1,173 -7,494 -5,063 -1,298 173.12%
NP -36,217 -20,353 -9,133 -8,029 -10,971 -14,206 -23,139 34.77%
-
NP to SH -20,160 -10,594 -2,508 -3,587 2,871 -2,911 -12,389 38.30%
-
Tax Rate - - - - - - - -
Total Cost 1,755,077 1,330,009 887,087 441,194 1,691,458 1,247,831 880,994 58.25%
-
Net Worth 441,576 448,475 455,375 455,375 462,275 455,375 443,067 -0.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 441,576 448,475 455,375 455,375 462,275 455,375 443,067 -0.22%
NOSH 690,508 690,508 690,508 690,508 690,508 690,508 690,508 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.11% -1.55% -1.04% -1.85% -0.65% -1.15% -2.70% -
ROE -4.57% -2.36% -0.55% -0.79% 0.62% -0.64% -2.80% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 249.12 189.82 127.25 62.78 243.56 178.80 125.85 57.58%
EPS -2.92 -1.54 -0.36 -0.52 0.42 -0.43 -1.85 35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.66 0.66 0.67 0.66 0.65 -1.02%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 245.12 186.77 125.20 61.77 239.65 175.92 122.34 58.86%
EPS -2.87 -1.51 -0.36 -0.51 0.41 -0.42 -1.77 37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6297 0.6396 0.6494 0.6494 0.6592 0.6494 0.6319 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.47 0.475 0.425 0.495 0.365 0.395 0.27 -
P/RPS 0.19 0.25 0.33 0.79 0.15 0.22 0.21 -6.44%
P/EPS -16.09 -30.94 -116.92 -95.21 87.72 -93.62 -14.86 5.43%
EY -6.22 -3.23 -0.86 -1.05 1.14 -1.07 -6.73 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.64 0.75 0.54 0.60 0.42 44.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 28/05/21 25/02/21 27/11/20 27/08/20 12/06/20 -
Price 0.50 0.465 0.53 0.44 0.395 0.40 0.305 -
P/RPS 0.20 0.24 0.42 0.70 0.16 0.22 0.24 -11.43%
P/EPS -17.11 -30.28 -145.81 -84.63 94.93 -94.81 -16.78 1.30%
EY -5.84 -3.30 -0.69 -1.18 1.05 -1.05 -5.96 -1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.80 0.67 0.59 0.61 0.47 40.12%

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