[CAB] QoQ TTM 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- 11.42%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 339,893 334,195 322,044 326,078 350,942 343,068 314,183 5.37%
PBT -11,536 266 7,019 16,013 14,698 17,638 15,523 -
Tax 358 -2,097 -2,472 -4,288 -4,528 -4,089 -3,498 -
NP -11,178 -1,831 4,547 11,725 10,170 13,549 12,025 -
-
NP to SH -10,726 -1,477 4,829 11,263 10,109 13,488 12,025 -
-
Tax Rate - 788.35% 35.22% 26.78% 30.81% 23.18% 22.53% -
Total Cost 351,071 336,026 317,497 314,353 340,772 329,519 302,158 10.50%
-
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 2,951 2,951 2,073 2,073 2,073 2,073 26.51%
Div Payout % 0.00% 0.00% 61.11% 18.41% 20.51% 15.37% 17.25% -
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 -3.29% -0.55% 1.41% 3.60% 2.90% 3.95% 3.83% -
ROE -15.62% -1.91% 6.16% 13.51% 19.00% 0.00% 17.68% -
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 262.31 255.57 381.94 391.26 422.06 411.49 378.76 -21.70%
EPS -8.28 -1.13 5.73 13.51 12.16 16.18 14.50 -
DPS 2.28 2.26 3.50 2.50 2.49 2.49 2.50 -5.95%
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 48.47 47.66 45.93 46.50 50.05 48.92 44.81 5.36%
EPS -1.53 -0.21 0.69 1.61 1.44 1.92 1.71 -
DPS 0.42 0.42 0.42 0.30 0.30 0.30 0.30 25.12%
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 0.22 0.28 0.27 0.20 0.18 0.21 0.27 -12.75%
P/EPS -7.01 -62.86 18.16 5.85 6.17 5.25 7.17 -
EY -14.27 -1.59 5.51 17.11 16.21 19.03 13.94 -
DY 3.93 3.18 3.37 3.16 3.33 2.93 2.40 38.88%
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 0.21 0.23 0.18 0.26 0.17 0.19 0.21 0.00%
P/EPS -6.77 -51.35 12.05 7.55 5.76 4.82 5.45 -
EY -14.78 -1.95 8.30 13.25 17.37 20.74 18.35 -
DY 4.07 3.89 5.07 2.45 3.56 3.19 3.16 18.35%
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