[CAB] YoY Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -90.16%
YoY- 228.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 349,546 253,704 187,997 158,936 138,010 136,666 122,619 19.05%
PBT 12,905 -3,841 -3,473 1,869 -1,064 2,617 875 56.53%
Tax -3,491 -233 -574 -713 131 -970 -422 42.16%
NP 9,414 -4,074 -4,047 1,156 -933 1,647 453 65.73%
-
NP to SH 7,345 -4,190 -3,240 1,174 -916 1,678 380 63.74%
-
Tax Rate 27.05% - - 38.15% - 37.07% 48.23% -
Total Cost 340,132 257,778 192,044 157,780 138,943 135,019 122,166 18.59%
-
Net Worth 254,250 178,713 148,829 142,462 128,240 98,320 85,172 19.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 254,250 178,713 148,829 142,462 128,240 98,320 85,172 19.97%
NOSH 176,562 150,179 131,707 131,910 130,857 131,093 131,034 5.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.69% -1.61% -2.15% 0.73% -0.68% 1.21% 0.37% -
ROE 2.89% -2.34% -2.18% 0.82% -0.71% 1.71% 0.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 197.97 168.93 142.74 120.49 105.47 104.25 93.58 13.28%
EPS 4.16 -2.79 -2.46 0.89 -0.70 1.28 0.29 55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.19 1.13 1.08 0.98 0.75 0.65 14.16%
Adjusted Per Share Value based on latest NOSH - 131,910
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.85 36.18 26.81 22.67 19.68 19.49 17.49 19.05%
EPS 1.05 -0.60 -0.46 0.17 -0.13 0.24 0.05 66.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3626 0.2549 0.2122 0.2032 0.1829 0.1402 0.1215 19.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 1.57 1.02 0.53 0.37 0.34 0.31 -
P/RPS 0.78 0.93 0.71 0.44 0.35 0.33 0.33 15.40%
P/EPS 37.02 -56.27 -41.46 59.55 -52.86 26.56 106.90 -16.18%
EY 2.70 -1.78 -2.41 1.68 -1.89 3.76 0.94 19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 0.90 0.49 0.38 0.45 0.48 14.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 -
Price 1.70 1.75 0.92 0.50 0.445 0.38 0.30 -
P/RPS 0.86 1.04 0.64 0.41 0.42 0.36 0.32 17.89%
P/EPS 40.87 -62.72 -37.40 56.18 -63.57 29.69 103.45 -14.32%
EY 2.45 -1.59 -2.67 1.78 -1.57 3.37 0.97 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.47 0.81 0.46 0.45 0.51 0.46 16.98%

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