[CAB] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 105.82%
YoY- 105.77%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 507,940 486,233 464,660 442,933 401,128 381,417 359,675 25.90%
PBT 2,862 5,666 6,204 1,626 -12,298 -13,676 -17,985 -
Tax -3,194 -2,461 -1,516 -1,410 935 11 521 -
NP -332 3,205 4,688 216 -11,363 -13,665 -17,464 -92.89%
-
NP to SH -139 3,401 4,808 619 -10,639 -13,254 -16,494 -95.87%
-
Tax Rate 111.60% 43.43% 24.44% 86.72% - - - -
Total Cost 508,272 483,028 459,972 442,717 412,491 395,082 377,139 22.03%
-
Net Worth 73,838 77,592 80,300 77,579 66,718 67,149 67,248 6.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 2,951 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,838 77,592 80,300 77,579 66,718 67,149 67,248 6.43%
NOSH 131,854 131,512 131,640 131,490 130,819 131,666 131,860 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.07% 0.66% 1.01% 0.05% -2.83% -3.58% -4.86% -
ROE -0.19% 4.38% 5.99% 0.80% -15.95% -19.74% -24.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 385.23 369.72 352.98 336.86 306.63 289.68 272.77 25.90%
EPS -0.11 2.59 3.65 0.47 -8.13 -10.07 -12.51 -95.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
NAPS 0.56 0.59 0.61 0.59 0.51 0.51 0.51 6.43%
Adjusted Per Share Value based on latest NOSH - 131,490
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.37 69.27 66.20 63.11 57.15 54.34 51.24 25.90%
EPS -0.02 0.48 0.69 0.09 -1.52 -1.89 -2.35 -95.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.1052 0.1105 0.1144 0.1105 0.0951 0.0957 0.0958 6.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.31 0.34 0.38 0.43 0.45 0.48 0.57 -
P/RPS 0.08 0.09 0.11 0.13 0.15 0.17 0.21 -47.47%
P/EPS -294.06 13.15 10.40 91.34 -5.53 -4.77 -4.56 1512.19%
EY -0.34 7.61 9.61 1.09 -18.07 -20.97 -21.95 -93.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.93 -
P/NAPS 0.55 0.58 0.62 0.73 0.88 0.94 1.12 -37.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.34 0.35 0.35 0.40 0.41 0.47 0.51 -
P/RPS 0.09 0.09 0.10 0.12 0.13 0.16 0.19 -39.26%
P/EPS -322.52 13.53 9.58 84.97 -5.04 -4.67 -4.08 1746.80%
EY -0.31 7.39 10.44 1.18 -19.84 -21.42 -24.53 -94.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.39 -
P/NAPS 0.61 0.59 0.57 0.68 0.80 0.92 1.00 -28.09%

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