[CAB] QoQ TTM Result on 30-Jun-2006 [#3]

Stock

[CAB] CAB CAKARAN CORPORATION BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Sep-2006

Quarter

30-Jun-2006 [#3]

Profit Trend

QoQ- -130.59%

YoY- -110.95%

Quarter Report

CAB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	381,417	359,675	339,893	334,195	322,044	326,078	350,942	5.71%
YoY %	6.04%	5.82%	1.70%	3.77%	-1.24%	-7.08%	-	-
Horiz. %	108.68%	102.49%	96.85%	95.23%	91.77%	92.92%	100.00%	-
PBT	-13,676	-17,985	-11,536	266	7,019	16,013	14,698	-
YoY %	23.96%	-55.90%	-4,436.84%	-96.21%	-56.17%	8.95%	-	-
Horiz. %	-93.05%	-122.36%	-78.49%	1.81%	47.75%	108.95%	100.00%	-
Tax	11	521	358	-2,097	-2,472	-4,288	-4,528	-
YoY %	-97.89%	45.53%	117.07%	15.17%	42.35%	5.30%	-	-
Horiz. %	-0.24%	-11.51%	-7.91%	46.31%	54.59%	94.70%	100.00%	-
NP	-13,665	-17,464	-11,178	-1,831	4,547	11,725	10,170	-
YoY %	21.75%	-56.24%	-510.49%	-140.27%	-61.22%	15.29%	-	-
Horiz. %	-134.37%	-171.72%	-109.91%	-18.00%	44.71%	115.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,254	-16,494	-10,726	-1,477	4,829	11,263	10,109	-
YoY %	19.64%	-53.78%	-626.20%	-130.59%	-57.13%	11.42%	-	-
Horiz. %	-131.11%	-163.16%	-106.10%	-14.61%	47.77%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	788.35%	35.22%	26.78%	30.81%	-
YoY %	-	-	-	2,138.36%	31.52%	-13.08%	-	-
Horiz. %	-	-	-	2,558.75%	114.31%	86.92%	100.00%	-
Total Cost	395,082	377,139	351,071	336,026	317,497	314,353	340,772	10.37%
YoY %	4.76%	7.43%	4.48%	5.84%	1.00%	-7.75%	-	-
Horiz. %	115.94%	110.67%	103.02%	98.61%	93.17%	92.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,149	67,248	68,674	77,152	78,415	83,340	53,216	16.78%
YoY %	-0.15%	-2.08%	-10.99%	-1.61%	-5.91%	56.61%	-	-
Horiz. %	126.18%	126.37%	129.05%	144.98%	147.35%	156.61%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	2,951	2,951	2,951	2,951	2,073	2,073	-
YoY %	-	0.00%	0.00%	0.00%	42.35%	0.00%	-	-
Horiz. %	-	142.35%	142.35%	142.35%	142.35%	100.00%	100.00%	-
Div Payout %	-	0.00%	0.00%	0.00%	61.11%	18.41%	20.51%	-
YoY %	-	0.00%	0.00%	0.00%	231.94%	-10.24%	-	-
Horiz. %	-	0.00%	0.00%	0.00%	297.95%	89.76%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	67,149	67,248	68,674	77,152	78,415	83,340	53,216	16.78%
YoY %	-0.15%	-2.08%	-10.99%	-1.61%	-5.91%	56.61%	-	-
Horiz. %	126.18%	126.37%	129.05%	144.98%	147.35%	156.61%	100.00%	-
NOSH	131,666	131,860	129,575	130,766	84,317	83,340	83,150	35.89%
YoY %	-0.15%	1.76%	-0.91%	55.09%	1.17%	0.23%	-	-
Horiz. %	158.35%	158.58%	155.83%	157.27%	101.40%	100.23%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	-3.58%	-4.86%	-3.29%	-0.55%	1.41%	3.60%	2.90%	-
YoY %	26.34%	-47.72%	-498.18%	-139.01%	-60.83%	24.14%	-	-
Horiz. %	-123.45%	-167.59%	-113.45%	-18.97%	48.62%	124.14%	100.00%	-
ROE	-19.74%	-24.53%	-15.62%	-1.91%	6.16%	13.51%	19.00%	-
YoY %	19.53%	-57.04%	-717.80%	-131.01%	-54.40%	-28.89%	-	-
Horiz. %	-103.89%	-129.11%	-82.21%	-10.05%	32.42%	71.11%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	289.68	272.77	262.31	255.57	381.94	391.26	422.06	-22.20%
YoY %	6.20%	3.99%	2.64%	-33.09%	-2.38%	-7.30%	-	-
Horiz. %	68.63%	64.63%	62.15%	60.55%	90.49%	92.70%	100.00%	-
EPS	-10.07	-12.51	-8.28	-1.13	5.73	13.51	12.16	-
YoY %	19.50%	-51.09%	-632.74%	-119.72%	-57.59%	11.10%	-	-
Horiz. %	-82.81%	-102.88%	-68.09%	-9.29%	47.12%	111.10%	100.00%	-
DPS	0.00	2.24	2.28	2.26	3.50	2.50	2.49	-
YoY %	0.00%	-1.75%	0.88%	-35.43%	40.00%	0.40%	-	-
Horiz. %	0.00%	89.96%	91.57%	90.76%	140.56%	100.40%	100.00%	-
NAPS	0.51	0.51	0.53	0.59	0.93	1.00	0.64	-14.05%
YoY %	0.00%	-3.77%	-10.17%	-36.56%	-7.00%	56.25%	-	-
Horiz. %	79.69%	79.69%	82.81%	92.19%	145.31%	156.25%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 130,766
RPS	54.34	51.24	48.43	47.61	45.88	46.46	50.00	5.71%
YoY %	6.05%	5.80%	1.72%	3.77%	-1.25%	-7.08%	-	-
Horiz. %	108.68%	102.48%	96.86%	95.22%	91.76%	92.92%	100.00%	-
EPS	-1.89	-2.35	-1.53	-0.21	0.69	1.60	1.44	-
YoY %	19.57%	-53.59%	-628.57%	-130.43%	-56.88%	11.11%	-	-
Horiz. %	-131.25%	-163.19%	-106.25%	-14.58%	47.92%	111.11%	100.00%	-
DPS	0.00	0.42	0.42	0.42	0.42	0.30	0.30	-
YoY %	0.00%	0.00%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	0.00%	140.00%	140.00%	140.00%	140.00%	100.00%	100.00%	-
NAPS	0.0957	0.0958	0.0978	0.1099	0.1117	0.1187	0.0758	16.83%
YoY %	-0.10%	-2.04%	-11.01%	-1.61%	-5.90%	56.60%	-	-
Horiz. %	126.25%	126.39%	129.02%	144.99%	147.36%	156.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	0.48	0.57	0.58	0.71	1.04	0.79	0.75	-
P/RPS	0.17	0.21	0.22	0.28	0.27	0.20	0.18	-3.74%
YoY %	-19.05%	-4.55%	-21.43%	3.70%	35.00%	11.11%	-	-
Horiz. %	94.44%	116.67%	122.22%	155.56%	150.00%	111.11%	100.00%	-
P/EPS	-4.77	-4.56	-7.01	-62.86	18.16	5.85	6.17	-
YoY %	-4.61%	34.95%	88.85%	-446.15%	210.43%	-5.19%	-	-
Horiz. %	-77.31%	-73.91%	-113.61%	-1,018.80%	294.33%	94.81%	100.00%	-
EY	-20.97	-21.95	-14.27	-1.59	5.51	17.11	16.21	-
YoY %	4.46%	-53.82%	-797.48%	-128.86%	-67.80%	5.55%	-	-
Horiz. %	-129.36%	-135.41%	-88.03%	-9.81%	33.99%	105.55%	100.00%	-
DY	0.00	3.93	3.93	3.18	3.37	3.16	3.33	-
YoY %	0.00%	0.00%	23.58%	-5.64%	6.65%	-5.11%	-	-
Horiz. %	0.00%	118.02%	118.02%	95.50%	101.20%	94.89%	100.00%	-
P/NAPS	0.94	1.12	1.09	1.20	1.12	0.79	1.17	-13.58%
YoY %	-16.07%	2.75%	-9.17%	7.14%	41.77%	-32.48%	-	-
Horiz. %	80.34%	95.73%	93.16%	102.56%	95.73%	67.52%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	27/02/07	29/11/06	29/08/06	31/05/06	22/02/06	29/11/05	-
Price	0.47	0.51	0.56	0.58	0.69	1.02	0.70	-
P/RPS	0.16	0.19	0.21	0.23	0.18	0.26	0.17	-3.96%
YoY %	-15.79%	-9.52%	-8.70%	27.78%	-30.77%	52.94%	-	-
Horiz. %	94.12%	111.76%	123.53%	135.29%	105.88%	152.94%	100.00%	-
P/EPS	-4.67	-4.08	-6.77	-51.35	12.05	7.55	5.76	-
YoY %	-14.46%	39.73%	86.82%	-526.14%	59.60%	31.08%	-	-
Horiz. %	-81.08%	-70.83%	-117.53%	-891.49%	209.20%	131.08%	100.00%	-
EY	-21.42	-24.53	-14.78	-1.95	8.30	13.25	17.37	-
YoY %	12.68%	-65.97%	-657.95%	-123.49%	-37.36%	-23.72%	-	-
Horiz. %	-123.32%	-141.22%	-85.09%	-11.23%	47.78%	76.28%	100.00%	-
DY	0.00	4.39	4.07	3.89	5.07	2.45	3.56	-
YoY %	0.00%	7.86%	4.63%	-23.27%	106.94%	-31.18%	-	-
Horiz. %	0.00%	123.31%	114.33%	109.27%	142.42%	68.82%	100.00%	-
P/NAPS	0.92	1.00	1.06	0.98	0.74	1.02	1.09	-10.69%
YoY %	-8.00%	-5.66%	8.16%	32.43%	-27.45%	-6.42%	-	-
Horiz. %	84.40%	91.74%	97.25%	89.91%	67.89%	93.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos