[CAB] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 199.71%
YoY- 130.22%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 529,509 480,186 507,470 495,664 504,893 418,218 336,570 7.83%
PBT -9,274 16,632 7,262 820 -2,804 -4,452 -3,436 17.97%
Tax 8 -4,840 -2,410 -1,724 -2,304 74 -694 -
NP -9,266 11,792 4,852 -904 -5,108 -4,377 -4,130 14.40%
-
NP to SH -9,120 9,673 4,441 1,376 -4,553 -3,542 -3,658 16.42%
-
Tax Rate - 29.10% 33.19% 210.24% - - - -
Total Cost 538,775 468,394 502,618 496,568 510,001 422,595 340,701 7.92%
-
Net Worth 90,761 93,485 84,262 79,384 73,837 67,082 75,652 3.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 5,983 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 90,761 93,485 84,262 79,384 73,837 67,082 75,652 3.07%
NOSH 131,538 131,669 131,660 132,307 131,853 131,534 128,224 0.42%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.75% 2.46% 0.96% -0.18% -1.01% -1.05% -1.23% -
ROE -10.05% 10.35% 5.27% 1.73% -6.17% -5.28% -4.84% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 402.55 364.69 385.44 374.63 382.92 317.95 262.49 7.37%
EPS -6.93 7.35 3.37 1.04 -3.45 -2.69 -2.85 15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 0.69 0.71 0.64 0.60 0.56 0.51 0.59 2.64%
Adjusted Per Share Value based on latest NOSH - 131,450
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.51 68.48 72.37 70.69 72.00 59.64 48.00 7.83%
EPS -1.30 1.38 0.63 0.20 -0.65 -0.51 -0.52 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.1294 0.1333 0.1202 0.1132 0.1053 0.0957 0.1079 3.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.29 0.32 0.33 0.31 0.45 0.71 -
P/RPS 0.09 0.08 0.08 0.09 0.08 0.14 0.27 -16.71%
P/EPS -5.05 3.95 9.49 31.73 -8.98 -16.71 -24.88 -23.32%
EY -19.81 25.33 10.54 3.15 -11.14 -5.99 -4.02 30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.57 -
P/NAPS 0.51 0.41 0.50 0.55 0.55 0.88 1.20 -13.27%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.35 0.34 0.34 0.31 0.34 0.41 0.58 -
P/RPS 0.09 0.09 0.09 0.08 0.09 0.13 0.22 -13.82%
P/EPS -5.05 4.63 10.08 29.81 -9.85 -15.22 -20.33 -20.69%
EY -19.81 21.61 9.92 3.35 -10.16 -6.57 -4.92 26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.05 -
P/NAPS 0.51 0.48 0.53 0.52 0.61 0.80 0.98 -10.30%

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