[CAB] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -37.19%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 81,767 74,901 83,932 110,342 73,894 46,016 39,822 61.47%
PBT 2,843 4,080 3,923 3,852 5,774 1,965 599 182.15%
Tax -1,576 -1,126 -887 -939 -1,136 -535 -49 909.22%
NP 1,267 2,954 3,036 2,913 4,638 1,430 550 74.33%
-
NP to SH 1,267 2,893 3,036 2,913 4,638 1,430 550 74.33%
-
Tax Rate 55.43% 27.60% 22.61% 24.38% 19.67% 27.23% 8.18% -
Total Cost 80,500 71,947 80,896 107,429 69,256 44,586 39,272 61.29%
-
Net Worth 53,216 0 68,019 63,924 60,773 61,513 59,782 -7.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 53,216 0 68,019 63,924 60,773 61,513 59,782 -7.45%
NOSH 83,150 83,371 82,950 80,916 79,965 79,888 79,710 2.85%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.55% 3.94% 3.62% 2.64% 6.28% 3.11% 1.38% -
ROE 2.38% 0.00% 4.46% 4.56% 7.63% 2.32% 0.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 98.34 89.84 101.18 136.36 92.41 57.60 49.96 56.99%
EPS 1.01 2.29 3.66 3.60 5.80 1.79 0.69 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 0.82 0.79 0.76 0.77 0.75 -10.02%
Adjusted Per Share Value based on latest NOSH - 80,916
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.66 10.68 11.97 15.74 10.54 6.56 5.68 61.45%
EPS 0.18 0.41 0.43 0.42 0.66 0.20 0.08 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.00 0.097 0.0912 0.0867 0.0877 0.0853 -7.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.75 0.85 1.04 1.15 0.87 0.82 1.04 -
P/RPS 0.76 0.95 1.03 0.84 0.94 1.42 2.08 -48.85%
P/EPS 49.22 24.50 28.42 31.94 15.00 45.81 150.72 -52.54%
EY 2.03 4.08 3.52 3.13 6.67 2.18 0.66 111.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.27 1.46 1.14 1.06 1.39 -10.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.70 0.78 0.79 1.16 1.18 0.85 0.91 -
P/RPS 0.71 0.87 0.78 0.85 1.28 1.48 1.82 -46.57%
P/EPS 45.94 22.48 21.58 32.22 20.34 47.49 131.88 -50.46%
EY 2.18 4.45 4.63 3.10 4.92 2.11 0.76 101.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.96 1.47 1.55 1.10 1.21 -6.72%

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