[CAB] YoY Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 84.06%
YoY- -141.82%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 133,996 147,502 126,987 105,260 85,478 110,342 53,062 16.67%
PBT 2,843 1,073 3,296 -1,282 5,167 3,852 3,632 -3.99%
Tax -768 -423 -642 -536 -699 -939 -822 -1.12%
NP 2,075 650 2,654 -1,818 4,468 2,913 2,810 -4.92%
-
NP to SH 2,078 1,166 2,488 -1,701 4,067 2,913 2,810 -4.90%
-
Tax Rate 27.01% 39.42% 19.48% - 13.53% 24.38% 22.63% -
Total Cost 131,921 146,852 124,333 107,078 81,010 107,429 50,252 17.43%
-
Net Worth 82,856 78,606 80,300 67,248 83,340 63,924 47,912 9.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 82,856 78,606 80,300 67,248 83,340 63,924 47,912 9.54%
NOSH 131,518 131,011 131,640 131,860 83,340 80,916 64,746 12.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.55% 0.44% 2.09% -1.73% 5.23% 2.64% 5.30% -
ROE 2.51% 1.48% 3.10% -2.53% 4.88% 4.56% 5.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 101.88 112.59 96.47 79.83 102.57 136.36 81.95 3.69%
EPS 1.58 0.89 1.89 -1.29 3.26 3.60 4.34 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.61 0.51 1.00 0.79 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 131,860
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.09 21.01 18.09 15.00 12.18 15.72 7.56 16.67%
EPS 0.30 0.17 0.35 -0.24 0.58 0.42 0.40 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.112 0.1144 0.0958 0.1187 0.0911 0.0683 9.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.34 0.31 0.38 0.57 0.79 1.15 1.35 -
P/RPS 0.33 0.28 0.39 0.71 0.77 0.84 1.65 -23.50%
P/EPS 21.52 34.83 20.11 -44.19 16.19 31.94 31.11 -5.95%
EY 4.65 2.87 4.97 -2.26 6.18 3.13 3.21 6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.62 1.12 0.79 1.46 1.82 -18.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 27/02/07 22/02/06 25/02/05 11/02/04 -
Price 0.29 0.31 0.35 0.51 1.02 1.16 1.07 -
P/RPS 0.28 0.28 0.36 0.64 0.99 0.85 1.31 -22.65%
P/EPS 18.35 34.83 18.52 -39.53 20.90 32.22 24.65 -4.79%
EY 5.45 2.87 5.40 -2.53 4.78 3.10 4.06 5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 1.00 1.02 1.47 1.45 -17.40%

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