[CAB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 92.08%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 454,432 1,750,368 1,284,538 853,861 428,964 1,492,091 1,080,887 -43.79%
PBT 10,728 40,660 42,741 37,238 19,699 83,113 53,786 -65.76%
Tax -3,098 -10,212 -9,755 -8,866 -4,692 -21,392 -15,278 -65.38%
NP 7,630 30,448 32,986 28,372 15,007 61,721 38,508 -65.91%
-
NP to SH 7,858 29,385 28,877 23,979 12,484 58,183 31,006 -59.85%
-
Tax Rate 28.88% 25.12% 22.82% 23.81% 23.82% 25.74% 28.41% -
Total Cost 446,802 1,719,920 1,251,552 825,489 413,957 1,430,370 1,042,379 -43.06%
-
Net Worth 458,325 410,758 414,391 408,515 401,263 362,206 266,640 43.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,325 410,758 414,391 408,515 401,263 362,206 266,640 43.35%
NOSH 646,265 631,935 643,385 626,187 623,714 574,930 180,162 133.78%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.68% 1.74% 2.57% 3.32% 3.50% 4.14% 3.56% -
ROE 1.71% 7.15% 6.97% 5.87% 3.11% 16.06% 11.63% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.40 276.99 201.49 137.95 69.49 259.53 599.95 -75.93%
EPS 1.22 4.65 4.60 3.88 2.02 10.12 17.21 -82.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 0.65 0.66 0.65 0.63 1.48 -38.63%
Adjusted Per Share Value based on latest NOSH - 626,187
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 64.81 249.62 183.19 121.77 61.17 212.78 154.14 -43.78%
EPS 1.12 4.19 4.12 3.42 1.78 8.30 4.42 -59.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6536 0.5858 0.591 0.5826 0.5722 0.5165 0.3803 43.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.86 0.88 0.895 0.95 0.945 2.84 -
P/RPS 0.74 0.31 0.44 0.65 1.37 0.36 0.47 35.22%
P/EPS 42.72 18.49 19.43 23.10 46.98 9.34 16.50 88.22%
EY 2.34 5.41 5.15 4.33 2.13 10.71 6.06 -46.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.32 1.35 1.36 1.46 1.50 1.92 -47.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.61 0.655 0.89 0.92 0.98 1.08 1.04 -
P/RPS 0.87 0.24 0.44 0.67 1.41 0.42 0.17 196.08%
P/EPS 50.11 14.09 19.65 23.75 48.46 10.67 6.04 308.24%
EY 2.00 7.10 5.09 4.21 2.06 9.37 16.55 -75.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.37 1.39 1.51 1.71 0.70 14.66%

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