[CAB] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 111.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 212,793 171,479 125,463 85,641 32,579 549.81%
PBT 11,979 9,275 7,310 6,711 3,079 287.61%
Tax -2,538 -1,945 -1,410 -1,361 -544 364.58%
NP 9,441 7,330 5,900 5,350 2,535 271.09%
-
NP to SH 9,441 7,330 5,900 5,350 2,535 271.09%
-
Tax Rate 21.19% 20.97% 19.29% 20.28% 17.67% -
Total Cost 203,352 164,149 119,563 80,291 30,044 573.32%
-
Net Worth 60,773 61,513 59,782 47,912 6,315 856.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,773 61,513 59,782 47,912 6,315 856.42%
NOSH 79,965 79,888 79,710 64,746 9,152 768.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.44% 4.27% 4.70% 6.25% 7.78% -
ROE 15.53% 11.92% 9.87% 11.17% 40.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 266.11 214.65 157.40 132.27 355.96 -25.18%
EPS 11.81 9.18 7.40 8.26 27.70 -57.26%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.74 0.69 10.11%
Adjusted Per Share Value based on latest NOSH - 64,746
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.35 24.45 17.89 12.21 4.65 549.35%
EPS 1.35 1.05 0.84 0.76 0.36 273.64%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0867 0.0877 0.0853 0.0683 0.009 857.38%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.87 0.82 1.04 1.35 0.00 -
P/RPS 0.33 0.38 0.66 1.02 0.00 -
P/EPS 7.37 8.94 14.05 16.34 0.00 -
EY 13.57 11.19 7.12 6.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.39 1.82 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 29/11/04 27/08/04 - - - -
Price 1.18 0.85 0.00 0.00 0.00 -
P/RPS 0.44 0.40 0.00 0.00 0.00 -
P/EPS 9.99 9.26 0.00 0.00 0.00 -
EY 10.01 10.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.10 0.00 0.00 0.00 -

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
Post a Comment