[CAB] QoQ TTM Result on 31-Mar-2007 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 19.64%
YoY- -374.47%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 464,660 442,933 401,128 381,417 359,675 339,893 334,195 24.49%
PBT 6,204 1,626 -12,298 -13,676 -17,985 -11,536 266 711.64%
Tax -1,516 -1,410 935 11 521 358 -2,097 -19.40%
NP 4,688 216 -11,363 -13,665 -17,464 -11,178 -1,831 -
-
NP to SH 4,808 619 -10,639 -13,254 -16,494 -10,726 -1,477 -
-
Tax Rate 24.44% 86.72% - - - - 788.35% -
Total Cost 459,972 442,717 412,491 395,082 377,139 351,071 336,026 23.21%
-
Net Worth 80,300 77,579 66,718 67,149 67,248 68,674 77,152 2.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 2,951 2,951 2,951 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 80,300 77,579 66,718 67,149 67,248 68,674 77,152 2.69%
NOSH 131,640 131,490 130,819 131,666 131,860 129,575 130,766 0.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.01% 0.05% -2.83% -3.58% -4.86% -3.29% -0.55% -
ROE 5.99% 0.80% -15.95% -19.74% -24.53% -15.62% -1.91% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 352.98 336.86 306.63 289.68 272.77 262.31 255.57 23.94%
EPS 3.65 0.47 -8.13 -10.07 -12.51 -8.28 -1.13 -
DPS 0.00 0.00 0.00 0.00 2.24 2.28 2.26 -
NAPS 0.61 0.59 0.51 0.51 0.51 0.53 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 131,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.26 63.17 57.20 54.39 51.29 48.47 47.66 24.49%
EPS 0.69 0.09 -1.52 -1.89 -2.35 -1.53 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.42 0.42 0.42 -
NAPS 0.1145 0.1106 0.0951 0.0958 0.0959 0.0979 0.11 2.70%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.43 0.45 0.48 0.57 0.58 0.71 -
P/RPS 0.11 0.13 0.15 0.17 0.21 0.22 0.28 -46.26%
P/EPS 10.40 91.34 -5.53 -4.77 -4.56 -7.01 -62.86 -
EY 9.61 1.09 -18.07 -20.97 -21.95 -14.27 -1.59 -
DY 0.00 0.00 0.00 0.00 3.93 3.93 3.18 -
P/NAPS 0.62 0.73 0.88 0.94 1.12 1.09 1.20 -35.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.35 0.40 0.41 0.47 0.51 0.56 0.58 -
P/RPS 0.10 0.12 0.13 0.16 0.19 0.21 0.23 -42.52%
P/EPS 9.58 84.97 -5.04 -4.67 -4.08 -6.77 -51.35 -
EY 10.44 1.18 -19.84 -21.42 -24.53 -14.78 -1.95 -
DY 0.00 0.00 0.00 0.00 4.39 4.07 3.89 -
P/NAPS 0.57 0.68 0.80 0.92 1.00 1.06 0.98 -30.25%

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