[CAB] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -14.25%
YoY- 7.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 556,193 442,934 339,868 350,942 212,794 32,579 76.27%
PBT 3,379 1,626 -11,498 14,698 11,970 3,077 1.88%
Tax -2,606 -1,410 824 -4,589 -2,537 -544 36.74%
NP 773 216 -10,674 10,109 9,433 2,533 -21.11%
-
NP to SH 853 619 -10,674 10,109 9,433 2,533 -19.54%
-
Tax Rate 77.12% 86.72% - 31.22% 21.19% 17.68% -
Total Cost 555,420 442,718 350,542 340,833 203,361 30,046 79.09%
-
Net Worth 77,426 76,699 68,406 52,839 57,908 6,315 64.99%
Dividend
30/09/08 30/09/07 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,426 76,699 68,406 52,839 57,908 6,315 64.99%
NOSH 131,230 130,000 129,068 82,561 76,195 9,152 70.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.14% 0.05% -3.14% 2.88% 4.43% 7.77% -
ROE 1.10% 0.81% -15.60% 19.13% 16.29% 40.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 423.83 340.72 263.32 425.07 279.27 355.96 3.54%
EPS 0.65 0.47 -8.27 8.16 12.38 27.16 -52.55%
DPS 0.00 0.00 3.50 2.50 0.00 0.00 -
NAPS 0.59 0.59 0.53 0.64 0.76 0.69 -3.07%
Adjusted Per Share Value based on latest NOSH - 83,150
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 79.24 63.11 48.42 50.00 30.32 4.64 76.28%
EPS 0.12 0.09 -1.52 1.44 1.34 0.36 -19.70%
DPS 0.00 0.00 0.64 0.29 0.00 0.00 -
NAPS 0.1103 0.1093 0.0975 0.0753 0.0825 0.009 64.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.43 0.43 0.58 0.75 0.87 0.00 -
P/RPS 0.10 0.13 0.22 0.18 0.31 0.00 -
P/EPS 66.15 90.31 -7.01 6.13 7.03 0.00 -
EY 1.51 1.11 -14.26 16.33 14.23 0.00 -
DY 0.00 0.00 6.03 3.33 0.00 0.00 -
P/NAPS 0.73 0.73 1.09 1.17 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/08 30/11/07 29/11/06 29/11/05 29/11/04 17/12/03 -
Price 0.38 0.40 0.56 0.70 1.18 0.00 -
P/RPS 0.09 0.12 0.21 0.16 0.42 0.00 -
P/EPS 58.46 84.01 -6.77 5.72 9.53 0.00 -
EY 1.71 1.19 -14.77 17.49 10.49 0.00 -
DY 0.00 0.00 6.25 3.57 0.00 0.00 -
P/NAPS 0.64 0.68 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