[CAB] QoQ Quarter Result on 31-Mar-2005 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 4.22%
YoY- 452.0%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,478 81,767 74,901 83,932 110,342 73,894 46,016 50.94%
PBT 5,167 2,843 4,080 3,923 3,852 5,774 1,965 90.17%
Tax -699 -1,576 -1,126 -887 -939 -1,136 -535 19.45%
NP 4,468 1,267 2,954 3,036 2,913 4,638 1,430 113.28%
-
NP to SH 4,067 1,267 2,893 3,036 2,913 4,638 1,430 100.35%
-
Tax Rate 13.53% 55.43% 27.60% 22.61% 24.38% 19.67% 27.23% -
Total Cost 81,010 80,500 71,947 80,896 107,429 69,256 44,586 48.73%
-
Net Worth 83,340 53,216 0 68,019 63,924 60,773 61,513 22.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,340 53,216 0 68,019 63,924 60,773 61,513 22.37%
NOSH 83,340 83,150 83,371 82,950 80,916 79,965 79,888 2.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.23% 1.55% 3.94% 3.62% 2.64% 6.28% 3.11% -
ROE 4.88% 2.38% 0.00% 4.46% 4.56% 7.63% 2.32% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 102.57 98.34 89.84 101.18 136.36 92.41 57.60 46.76%
EPS 3.26 1.01 2.29 3.66 3.60 5.80 1.79 48.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.64 0.00 0.82 0.79 0.76 0.77 18.97%
Adjusted Per Share Value based on latest NOSH - 82,950
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.19 11.66 10.68 11.97 15.74 10.54 6.56 50.97%
EPS 0.58 0.18 0.41 0.43 0.42 0.66 0.20 102.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.0759 0.00 0.097 0.0912 0.0867 0.0877 22.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.75 0.85 1.04 1.15 0.87 0.82 -
P/RPS 0.77 0.76 0.95 1.03 0.84 0.94 1.42 -33.42%
P/EPS 16.19 49.22 24.50 28.42 31.94 15.00 45.81 -49.91%
EY 6.18 2.03 4.08 3.52 3.13 6.67 2.18 99.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 0.00 1.27 1.46 1.14 1.06 -17.75%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 -
Price 1.02 0.70 0.78 0.79 1.16 1.18 0.85 -
P/RPS 0.99 0.71 0.87 0.78 0.85 1.28 1.48 -23.45%
P/EPS 20.90 45.94 22.48 21.58 32.22 20.34 47.49 -42.05%
EY 4.78 2.18 4.45 4.63 3.10 4.92 2.11 72.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 0.00 0.96 1.47 1.55 1.10 -4.89%

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