[CAB] YoY Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -3.96%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,755,908 1,715,710 1,773,462 1,707,722 1,397,232 1,042,710 792,970 14.15%
PBT -10,848 -43,682 40,044 74,476 60,074 13,180 1,580 -
Tax -7,418 -2,596 -10,994 -17,732 -16,028 -3,628 -3,642 12.57%
NP -18,266 -46,278 29,050 56,744 44,046 9,552 -2,062 43.79%
-
NP to SH -5,016 -24,778 31,312 47,958 34,530 3,994 -1,476 22.59%
-
Tax Rate - - 27.45% 23.81% 26.68% 27.53% 230.51% -
Total Cost 1,774,174 1,761,988 1,744,412 1,650,978 1,353,186 1,033,158 795,032 14.30%
-
Net Worth 455,375 443,067 465,296 408,515 263,153 181,545 151,553 20.10%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 455,375 443,067 465,296 408,515 263,153 181,545 151,553 20.10%
NOSH 690,508 690,508 647,881 626,187 177,806 151,287 131,785 31.75%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -1.04% -2.70% 1.64% 3.32% 3.15% 0.92% -0.26% -
ROE -1.10% -5.59% 6.73% 11.74% 13.12% 2.20% -0.97% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 254.49 251.70 274.43 275.90 785.82 689.22 601.71 -13.34%
EPS -0.72 -3.70 4.84 7.76 19.42 2.64 -1.12 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.72 0.66 1.48 1.20 1.15 -8.83%
Adjusted Per Share Value based on latest NOSH - 626,187
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 250.41 244.67 252.91 243.53 199.26 148.70 113.08 14.15%
EPS -0.72 -3.53 4.47 6.84 4.92 0.57 -0.21 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6494 0.6319 0.6635 0.5826 0.3753 0.2589 0.2161 20.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.425 0.27 0.60 0.895 2.25 1.61 1.05 -
P/RPS 0.17 0.11 0.22 0.32 0.29 0.23 0.17 0.00%
P/EPS -58.46 -7.43 12.38 11.55 11.59 60.98 -93.75 -7.56%
EY -1.71 -13.46 8.08 8.66 8.63 1.64 -1.07 8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.83 1.36 1.52 1.34 0.91 -5.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 12/06/20 30/05/19 30/05/18 30/05/17 25/05/16 26/05/15 -
Price 0.53 0.305 0.545 0.92 2.95 1.60 1.07 -
P/RPS 0.21 0.12 0.20 0.33 0.38 0.23 0.18 2.60%
P/EPS -72.90 -8.39 11.25 11.87 15.19 60.61 -95.54 -4.40%
EY -1.37 -11.92 8.89 8.42 6.58 1.65 -1.05 4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.76 1.39 1.99 1.33 0.93 -2.47%

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