[CAB] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 676.74%
YoY- 129.15%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 556,047 507,940 486,233 464,660 442,933 401,128 381,417 28.48%
PBT 3,355 2,862 5,666 6,204 1,626 -12,298 -13,676 -
Tax -2,606 -3,194 -2,461 -1,516 -1,410 935 11 -
NP 749 -332 3,205 4,688 216 -11,363 -13,665 -
-
NP to SH 830 -139 3,401 4,808 619 -10,639 -13,254 -
-
Tax Rate 77.68% 111.60% 43.43% 24.44% 86.72% - - -
Total Cost 555,298 508,272 483,028 459,972 442,717 412,491 395,082 25.39%
-
Net Worth 77,719 73,838 77,592 80,300 77,579 66,718 67,149 10.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 77,719 73,838 77,592 80,300 77,579 66,718 67,149 10.20%
NOSH 131,728 131,854 131,512 131,640 131,490 130,819 131,666 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.13% -0.07% 0.66% 1.01% 0.05% -2.83% -3.58% -
ROE 1.07% -0.19% 4.38% 5.99% 0.80% -15.95% -19.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 422.12 385.23 369.72 352.98 336.86 306.63 289.68 28.44%
EPS 0.63 -0.11 2.59 3.65 0.47 -8.13 -10.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.59 0.61 0.59 0.51 0.51 10.17%
Adjusted Per Share Value based on latest NOSH - 131,640
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.22 72.37 69.27 66.20 63.11 57.15 54.34 28.48%
EPS 0.12 -0.02 0.48 0.69 0.09 -1.52 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.1052 0.1105 0.1144 0.1105 0.0951 0.0957 10.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.43 0.31 0.34 0.38 0.43 0.45 0.48 -
P/RPS 0.10 0.08 0.09 0.11 0.13 0.15 0.17 -29.72%
P/EPS 68.24 -294.06 13.15 10.40 91.34 -5.53 -4.77 -
EY 1.47 -0.34 7.61 9.61 1.09 -18.07 -20.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.58 0.62 0.73 0.88 0.94 -15.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 30/11/07 29/08/07 29/05/07 -
Price 0.38 0.34 0.35 0.35 0.40 0.41 0.47 -
P/RPS 0.09 0.09 0.09 0.10 0.12 0.13 0.16 -31.78%
P/EPS 60.31 -322.52 13.53 9.58 84.97 -5.04 -4.67 -
EY 1.66 -0.31 7.39 10.44 1.18 -19.84 -21.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.59 0.57 0.68 0.80 0.92 -21.43%

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