[CAB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 147.66%
YoY- 370.6%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 349,546 1,101,306 793,430 521,355 253,704 891,692 628,095 -32.22%
PBT 12,905 46,711 17,141 6,590 -3,841 29,286 12,956 -0.26%
Tax -3,491 -10,754 -5,000 -1,814 -233 -8,343 -4,618 -16.94%
NP 9,414 35,957 12,141 4,776 -4,074 20,943 8,338 8.38%
-
NP to SH 7,345 25,998 7,226 1,997 -4,190 16,041 7,245 0.91%
-
Tax Rate 27.05% 23.02% 29.17% 27.53% - 28.49% 35.64% -
Total Cost 340,132 1,065,349 781,289 516,579 257,778 870,749 619,757 -32.84%
-
Net Worth 254,250 72,710 206,682 181,545 178,713 169,584 155,443 38.61%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 254,250 72,710 206,682 181,545 178,713 169,584 155,443 38.61%
NOSH 176,562 161,578 157,772 151,287 150,179 139,003 135,167 19.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.69% 3.26% 1.53% 0.92% -1.61% 2.35% 1.33% -
ROE 2.89% 35.76% 3.50% 1.10% -2.34% 9.46% 4.66% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 197.97 681.59 502.89 344.61 168.93 641.49 464.68 -43.23%
EPS 4.16 5.15 4.58 1.32 -2.79 11.54 5.36 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.45 1.31 1.20 1.19 1.22 1.15 16.09%
Adjusted Per Share Value based on latest NOSH - 152,389
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.80 156.91 113.04 74.28 36.15 127.04 89.49 -32.22%
EPS 1.05 3.70 1.03 0.28 -0.60 2.29 1.03 1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3622 0.1036 0.2945 0.2587 0.2546 0.2416 0.2215 38.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.59 1.57 1.61 1.57 1.00 1.06 -
P/RPS 0.78 0.23 0.31 0.47 0.93 0.16 0.23 124.89%
P/EPS 37.02 9.88 34.28 121.97 -56.27 8.67 19.78 51.58%
EY 2.70 10.12 2.92 0.82 -1.78 11.54 5.06 -34.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 3.53 1.20 1.34 1.32 0.82 0.92 10.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 -
Price 1.70 1.61 1.78 1.60 1.75 1.41 0.94 -
P/RPS 0.86 0.24 0.35 0.46 1.04 0.22 0.20 163.26%
P/EPS 40.87 10.01 38.86 121.21 -62.72 12.22 17.54 75.30%
EY 2.45 9.99 2.57 0.83 -1.59 8.18 5.70 -42.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 3.58 1.36 1.33 1.47 1.16 0.82 27.32%

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