[CAB] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 4.72%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 507,470 495,664 504,893 418,218 336,570 358,900 185,200 18.28%
PBT 7,262 820 -2,804 -4,452 -3,436 15,806 8,261 -2.12%
Tax -2,410 -1,724 -2,304 74 -694 -3,568 -1,868 4.33%
NP 4,852 -904 -5,108 -4,377 -4,130 12,238 6,393 -4.49%
-
NP to SH 4,441 1,376 -4,553 -3,542 -3,658 11,789 6,393 -5.88%
-
Tax Rate 33.19% 210.24% - - - 22.57% 22.61% -
Total Cost 502,618 496,568 510,001 422,595 340,701 346,661 178,806 18.78%
-
Net Worth 84,262 79,384 73,837 67,082 75,652 0 57,599 6.54%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 5,983 2,744 - -
Div Payout % - - - - 0.00% 23.28% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 84,262 79,384 73,837 67,082 75,652 0 57,599 6.54%
NOSH 131,660 132,307 131,853 131,534 128,224 82,327 74,804 9.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.96% -0.18% -1.01% -1.05% -1.23% 3.41% 3.45% -
ROE 5.27% 1.73% -6.17% -5.28% -4.84% 0.00% 11.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 385.44 374.63 382.92 317.95 262.49 435.94 247.58 7.65%
EPS 3.37 1.04 -3.45 -2.69 -2.85 9.40 8.55 -14.36%
DPS 0.00 0.00 0.00 0.00 4.67 3.33 0.00 -
NAPS 0.64 0.60 0.56 0.51 0.59 0.00 0.77 -3.03%
Adjusted Per Share Value based on latest NOSH - 130,819
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 72.37 70.69 72.00 59.64 48.00 51.18 26.41 18.28%
EPS 0.63 0.20 -0.65 -0.51 -0.52 1.68 0.91 -5.94%
DPS 0.00 0.00 0.00 0.00 0.85 0.39 0.00 -
NAPS 0.1202 0.1132 0.1053 0.0957 0.1079 0.00 0.0821 6.55%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.32 0.33 0.31 0.45 0.71 0.85 0.82 -
P/RPS 0.08 0.09 0.08 0.14 0.27 0.19 0.33 -21.02%
P/EPS 9.49 31.73 -8.98 -16.71 -24.88 5.94 9.59 -0.17%
EY 10.54 3.15 -11.14 -5.99 -4.02 16.85 10.42 0.19%
DY 0.00 0.00 0.00 0.00 6.57 3.92 0.00 -
P/NAPS 0.50 0.55 0.55 0.88 1.20 0.00 1.06 -11.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 19/09/05 27/08/04 -
Price 0.34 0.31 0.34 0.41 0.58 0.78 0.85 -
P/RPS 0.09 0.08 0.09 0.13 0.22 0.18 0.34 -19.86%
P/EPS 10.08 29.81 -9.85 -15.22 -20.33 5.45 9.95 0.21%
EY 9.92 3.35 -10.16 -6.57 -4.92 18.36 10.05 -0.21%
DY 0.00 0.00 0.00 0.00 8.05 4.27 0.00 -
P/NAPS 0.53 0.52 0.61 0.80 0.98 0.00 1.10 -11.45%

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