[CAB] QoQ Quarter Result on 31-Dec-2005 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 220.99%
YoY- 39.62%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 87,440 87,052 79,898 85,478 81,767 74,901 83,932 2.76%
PBT -8,921 -2,673 -5,071 5,167 2,843 4,080 3,923 -
Tax 991 -751 929 -699 -1,576 -1,126 -887 -
NP -7,930 -3,424 -4,142 4,468 1,267 2,954 3,036 -
-
NP to SH -7,930 -3,413 -3,398 4,067 1,267 2,893 3,036 -
-
Tax Rate - - - 13.53% 55.43% 27.60% 22.61% -
Total Cost 95,370 90,476 84,040 81,010 80,500 71,947 80,896 11.58%
-
Net Worth 68,674 77,152 78,415 83,340 53,216 0 68,019 0.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 2,951 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 68,674 77,152 78,415 83,340 53,216 0 68,019 0.64%
NOSH 129,575 130,766 84,317 83,340 83,150 83,371 82,950 34.59%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.07% -3.93% -5.18% 5.23% 1.55% 3.94% 3.62% -
ROE -11.55% -4.42% -4.33% 4.88% 2.38% 0.00% 4.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.48 66.57 94.76 102.57 98.34 89.84 101.18 -23.64%
EPS -6.12 -2.61 -2.69 3.26 1.01 2.29 3.66 -
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.59 0.93 1.00 0.64 0.00 0.82 -25.22%
Adjusted Per Share Value based on latest NOSH - 83,340
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.47 12.41 11.39 12.19 11.66 10.68 11.97 2.76%
EPS -1.13 -0.49 -0.48 0.58 0.18 0.41 0.43 -
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.11 0.1118 0.1188 0.0759 0.00 0.097 0.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.58 0.71 1.04 0.79 0.75 0.85 1.04 -
P/RPS 0.86 1.07 1.10 0.77 0.76 0.95 1.03 -11.32%
P/EPS -9.48 -27.20 -25.81 16.19 49.22 24.50 28.42 -
EY -10.55 -3.68 -3.88 6.18 2.03 4.08 3.52 -
DY 0.00 0.00 3.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.20 1.12 0.79 1.17 0.00 1.27 -9.67%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 31/05/06 22/02/06 29/11/05 19/09/05 30/05/05 -
Price 0.56 0.58 0.69 1.02 0.70 0.78 0.79 -
P/RPS 0.83 0.87 0.73 0.99 0.71 0.87 0.78 4.22%
P/EPS -9.15 -22.22 -17.12 20.90 45.94 22.48 21.58 -
EY -10.93 -4.50 -5.84 4.78 2.18 4.45 4.63 -
DY 0.00 0.00 5.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.74 1.02 1.09 0.00 0.96 6.82%

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