[CAB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 190.24%
YoY- 607.19%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,954,278 1,458,775 970,073 494,209 1,718,860 1,309,656 877,954 70.39%
PBT 85,606 74,143 36,687 29,000 -30,350 -16,162 -5,424 -
Tax -29,286 -20,306 -11,239 -6,858 -5,867 -4,191 -3,709 296.02%
NP 56,320 53,837 25,448 22,142 -36,217 -20,353 -9,133 -
-
NP to SH 57,716 50,036 24,886 18,193 -20,160 -10,594 -2,508 -
-
Tax Rate 34.21% 27.39% 30.63% 23.65% - - - -
Total Cost 1,897,958 1,404,938 944,625 472,067 1,755,077 1,330,009 887,087 65.96%
-
Net Worth 504,969 497,138 467,300 459,303 441,576 448,475 455,375 7.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 504,969 497,138 467,300 459,303 441,576 448,475 455,375 7.12%
NOSH 701,892 701,892 698,008 698,008 690,508 690,508 690,508 1.09%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.88% 3.69% 2.62% 4.48% -2.11% -1.55% -1.04% -
ROE 11.43% 10.06% 5.33% 3.96% -4.57% -2.36% -0.55% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 278.65 208.34 139.09 71.02 249.12 189.82 127.25 68.54%
EPS 8.26 7.17 3.57 2.61 -2.92 -1.54 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.67 0.66 0.64 0.65 0.66 5.96%
Adjusted Per Share Value based on latest NOSH - 698,008
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 278.43 207.83 138.21 70.41 244.89 186.59 125.08 70.40%
EPS 8.22 7.13 3.55 2.59 -2.87 -1.51 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.7083 0.6658 0.6544 0.6291 0.639 0.6488 7.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.48 0.525 0.50 0.515 0.47 0.475 0.425 -
P/RPS 0.17 0.25 0.36 0.73 0.19 0.25 0.33 -35.71%
P/EPS 5.83 7.35 14.01 19.70 -16.09 -30.94 -116.92 -
EY 17.14 13.61 7.14 5.08 -6.22 -3.23 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.75 0.78 0.73 0.73 0.64 3.09%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 25/02/22 29/11/21 27/08/21 28/05/21 -
Price 0.475 0.51 0.51 0.53 0.50 0.465 0.53 -
P/RPS 0.17 0.24 0.37 0.75 0.20 0.24 0.42 -45.25%
P/EPS 5.77 7.14 14.29 20.27 -17.11 -30.28 -145.81 -
EY 17.32 14.01 7.00 4.93 -5.84 -3.30 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.76 0.80 0.78 0.72 0.80 -12.02%

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