[CAB] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -53.78%
YoY- -246.44%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 442,933 401,128 381,417 359,675 339,893 334,195 322,044 23.65%
PBT 1,626 -12,298 -13,676 -17,985 -11,536 266 7,019 -62.24%
Tax -1,410 935 11 521 358 -2,097 -2,472 -31.19%
NP 216 -11,363 -13,665 -17,464 -11,178 -1,831 4,547 -86.85%
-
NP to SH 619 -10,639 -13,254 -16,494 -10,726 -1,477 4,829 -74.54%
-
Tax Rate 86.72% - - - - 788.35% 35.22% -
Total Cost 442,717 412,491 395,082 377,139 351,071 336,026 317,497 24.78%
-
Net Worth 77,579 66,718 67,149 67,248 68,674 77,152 78,415 -0.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,951 2,951 2,951 2,951 -
Div Payout % - - - 0.00% 0.00% 0.00% 61.11% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 77,579 66,718 67,149 67,248 68,674 77,152 78,415 -0.71%
NOSH 131,490 130,819 131,666 131,860 129,575 130,766 84,317 34.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.05% -2.83% -3.58% -4.86% -3.29% -0.55% 1.41% -
ROE 0.80% -15.95% -19.74% -24.53% -15.62% -1.91% 6.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 336.86 306.63 289.68 272.77 262.31 255.57 381.94 -8.02%
EPS 0.47 -8.13 -10.07 -12.51 -8.28 -1.13 5.73 -81.09%
DPS 0.00 0.00 0.00 2.24 2.28 2.26 3.50 -
NAPS 0.59 0.51 0.51 0.51 0.53 0.59 0.93 -26.14%
Adjusted Per Share Value based on latest NOSH - 131,860
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.11 57.15 54.34 51.24 48.43 47.61 45.88 23.66%
EPS 0.09 -1.52 -1.89 -2.35 -1.53 -0.21 0.69 -74.24%
DPS 0.00 0.00 0.00 0.42 0.42 0.42 0.42 -
NAPS 0.1105 0.0951 0.0957 0.0958 0.0978 0.1099 0.1117 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.43 0.45 0.48 0.57 0.58 0.71 1.04 -
P/RPS 0.13 0.15 0.17 0.21 0.22 0.28 0.27 -38.54%
P/EPS 91.34 -5.53 -4.77 -4.56 -7.01 -62.86 18.16 193.27%
EY 1.09 -18.07 -20.97 -21.95 -14.27 -1.59 5.51 -66.01%
DY 0.00 0.00 0.00 3.93 3.93 3.18 3.37 -
P/NAPS 0.73 0.88 0.94 1.12 1.09 1.20 1.12 -24.80%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 31/05/06 -
Price 0.40 0.41 0.47 0.51 0.56 0.58 0.69 -
P/RPS 0.12 0.13 0.16 0.19 0.21 0.23 0.18 -23.66%
P/EPS 84.97 -5.04 -4.67 -4.08 -6.77 -51.35 12.05 267.28%
EY 1.18 -19.84 -21.42 -24.53 -14.78 -1.95 8.30 -72.72%
DY 0.00 0.00 0.00 4.39 4.07 3.89 5.07 -
P/NAPS 0.68 0.80 0.92 1.00 1.06 0.98 0.74 -5.47%

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