[CAB] YoY Annual (Unaudited) Result on 30-Sep-2003 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 339,868 350,942 212,794 32,579 118.34%
PBT -11,498 14,698 11,970 3,077 -
Tax 824 -4,589 -2,537 -544 -
NP -10,674 10,109 9,433 2,533 -
-
NP to SH -10,674 10,109 9,433 2,533 -
-
Tax Rate - 31.22% 21.19% 17.68% -
Total Cost 350,542 340,833 203,361 30,046 126.63%
-
Net Worth 68,406 52,839 57,908 6,315 121.10%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,517 2,064 - - -
Div Payout % 0.00% 20.42% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 68,406 52,839 57,908 6,315 121.10%
NOSH 129,068 82,561 76,195 9,152 141.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -3.14% 2.88% 4.43% 7.77% -
ROE -15.60% 19.13% 16.29% 40.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 263.32 425.07 279.27 355.96 -9.55%
EPS -8.27 8.16 12.38 27.16 -
DPS 3.50 2.50 0.00 0.00 -
NAPS 0.53 0.64 0.76 0.69 -8.41%
Adjusted Per Share Value based on latest NOSH - 9,152
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.42 50.00 30.32 4.64 118.36%
EPS -1.52 1.44 1.34 0.36 -
DPS 0.64 0.29 0.00 0.00 -
NAPS 0.0975 0.0753 0.0825 0.009 121.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 0.58 0.75 0.87 0.00 -
P/RPS 0.22 0.18 0.31 0.00 -
P/EPS -7.01 6.13 7.03 0.00 -
EY -14.26 16.33 14.23 0.00 -
DY 6.03 3.33 0.00 0.00 -
P/NAPS 1.09 1.17 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/11/06 29/11/05 29/11/04 17/12/03 -
Price 0.56 0.70 1.18 0.00 -
P/RPS 0.21 0.16 0.42 0.00 -
P/EPS -6.77 5.72 9.53 0.00 -
EY -14.77 17.49 10.49 0.00 -
DY 6.25 3.57 0.00 0.00 -
P/NAPS 1.06 1.09 1.55 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