[CAB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 279.73%
YoY- 678.21%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 187,997 672,412 493,205 322,839 158,936 609,000 438,475 -43.05%
PBT -3,473 19,056 7,933 7,400 1,869 15,622 1,876 -
Tax -574 -7,436 -3,539 -2,869 -713 -2,090 270 -
NP -4,047 11,620 4,394 4,531 1,156 13,532 2,146 -
-
NP to SH -3,240 11,167 4,457 4,458 1,174 11,936 1,402 -
-
Tax Rate - 39.02% 44.61% 38.77% 38.15% 13.38% -14.39% -
Total Cost 192,044 660,792 488,811 318,308 157,780 595,468 436,329 -42.05%
-
Net Worth 148,829 152,576 145,937 145,969 142,462 140,810 130,941 8.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 148,829 152,576 145,937 145,969 142,462 140,810 130,941 8.88%
NOSH 131,707 131,531 131,474 131,504 131,910 131,598 132,264 -0.28%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.15% 1.73% 0.89% 1.40% 0.73% 2.22% 0.49% -
ROE -2.18% 7.32% 3.05% 3.05% 0.82% 8.48% 1.07% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 142.74 511.22 375.13 245.50 120.49 462.77 331.51 -42.89%
EPS -2.46 8.49 3.39 3.39 0.89 9.07 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 1.11 1.11 1.08 1.07 0.99 9.19%
Adjusted Per Share Value based on latest NOSH - 131,360
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.81 95.89 70.33 46.04 22.67 86.85 62.53 -43.05%
EPS -0.46 1.59 0.64 0.64 0.17 1.70 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2176 0.2081 0.2082 0.2032 0.2008 0.1867 8.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.10 0.56 0.48 0.53 0.58 0.555 -
P/RPS 0.71 0.22 0.15 0.20 0.44 0.13 0.17 158.66%
P/EPS -41.46 12.96 16.52 14.16 59.55 6.39 52.36 -
EY -2.41 7.72 6.05 7.06 1.68 15.64 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.50 0.43 0.49 0.54 0.56 37.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.92 1.10 0.865 0.575 0.50 0.575 0.57 -
P/RPS 0.64 0.22 0.23 0.23 0.41 0.12 0.17 141.41%
P/EPS -37.40 12.96 25.52 16.96 56.18 6.34 53.77 -
EY -2.67 7.72 3.92 5.90 1.78 15.77 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.78 0.52 0.46 0.54 0.58 24.86%

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