[CAB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -9.29%
YoY- -377.88%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 126,987 442,934 313,664 206,900 105,260 339,868 252,428 -36.66%
PBT 3,296 1,626 -3,339 -2,044 -1,282 -11,498 -2,577 -
Tax -642 -1,410 56 -117 -536 824 -521 14.89%
NP 2,654 216 -3,283 -2,161 -1,818 -10,674 -3,098 -
-
NP to SH 2,488 619 -2,657 -1,859 -1,701 -10,674 -2,744 -
-
Tax Rate 19.48% 86.72% - - - - - -
Total Cost 124,333 442,718 316,947 209,061 107,078 350,542 255,526 -38.05%
-
Net Worth 80,300 76,699 67,082 67,240 67,248 68,406 75,652 4.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - 4,517 4,487 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 80,300 76,699 67,082 67,240 67,248 68,406 75,652 4.04%
NOSH 131,640 130,000 131,534 131,843 131,860 129,068 128,224 1.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.09% 0.05% -1.05% -1.04% -1.73% -3.14% -1.23% -
ROE 3.10% 0.81% -3.96% -2.76% -2.53% -15.60% -3.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 96.47 340.72 238.46 156.93 79.83 263.32 196.86 -37.76%
EPS 1.89 0.47 -2.02 -1.41 -1.29 -8.27 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 0.61 0.59 0.51 0.51 0.51 0.53 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 131,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.09 63.11 44.69 29.48 15.00 48.42 35.96 -36.66%
EPS 0.35 0.09 -0.38 -0.26 -0.24 -1.52 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.64 -
NAPS 0.1144 0.1093 0.0956 0.0958 0.0958 0.0975 0.1078 4.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.43 0.45 0.48 0.57 0.58 0.71 -
P/RPS 0.39 0.13 0.19 0.31 0.71 0.22 0.36 5.46%
P/EPS 20.11 90.31 -22.28 -34.04 -44.19 -7.01 -33.18 -
EY 4.97 1.11 -4.49 -2.94 -2.26 -14.26 -3.01 -
DY 0.00 0.00 0.00 0.00 0.00 6.03 4.93 -
P/NAPS 0.62 0.73 0.88 0.94 1.12 1.09 1.20 -35.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.35 0.40 0.41 0.47 0.51 0.56 0.58 -
P/RPS 0.36 0.12 0.17 0.30 0.64 0.21 0.29 15.46%
P/EPS 18.52 84.01 -20.30 -33.33 -39.53 -6.77 -27.10 -
EY 5.40 1.19 -4.93 -3.00 -2.53 -14.77 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 6.03 -
P/NAPS 0.57 0.68 0.80 0.92 1.00 1.06 0.98 -30.25%

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