[CAB] QoQ Quarter Result on 30-Jun-2014 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -100.03%
YoY- -100.05%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 208,488 187,997 179,207 170,366 163,903 158,936 170,525 14.35%
PBT 4,263 -3,473 11,123 533 5,531 1,869 13,746 -54.21%
Tax -1,247 -574 -3,897 -670 -2,156 -713 -2,360 -34.66%
NP 3,016 -4,047 7,226 -137 3,375 1,156 11,386 -58.78%
-
NP to SH 2,502 -3,240 6,710 -1 3,284 1,174 10,534 -61.68%
-
Tax Rate 29.25% - 35.04% 125.70% 38.98% 38.15% 17.17% -
Total Cost 205,472 192,044 171,981 170,503 160,528 157,780 159,139 18.59%
-
Net Worth 151,436 148,829 152,619 145,809 145,809 142,462 140,716 5.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 151,436 148,829 152,619 145,809 145,809 142,462 140,716 5.02%
NOSH 131,684 131,707 131,568 131,360 131,360 131,910 131,510 0.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.45% -2.15% 4.03% -0.08% 2.06% 0.73% 6.68% -
ROE 1.65% -2.18% 4.40% 0.00% 2.25% 0.82% 7.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 158.32 142.74 136.21 129.69 124.77 120.49 129.67 14.24%
EPS 1.90 -2.46 5.10 0.00 2.50 0.89 8.01 -61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.16 1.11 1.11 1.08 1.07 4.92%
Adjusted Per Share Value based on latest NOSH - 131,360
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.70 26.78 25.53 24.27 23.35 22.64 24.30 14.32%
EPS 0.36 -0.46 0.96 0.00 0.47 0.17 1.50 -61.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2158 0.212 0.2174 0.2077 0.2077 0.203 0.2005 5.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.05 1.02 1.10 0.56 0.48 0.53 0.58 -
P/RPS 0.66 0.71 0.81 0.43 0.38 0.44 0.45 29.11%
P/EPS 55.26 -41.46 21.57 -73,561.60 19.20 59.55 7.24 288.13%
EY 1.81 -2.41 4.64 0.00 5.21 1.68 13.81 -74.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.95 0.50 0.43 0.49 0.54 41.65%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 -
Price 1.07 0.92 1.10 0.865 0.575 0.50 0.575 -
P/RPS 0.68 0.64 0.81 0.67 0.46 0.41 0.44 33.70%
P/EPS 56.32 -37.40 21.57 -113,626.40 23.00 56.18 7.18 295.27%
EY 1.78 -2.67 4.64 0.00 4.35 1.78 13.93 -74.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.95 0.78 0.52 0.46 0.54 43.72%

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