[CAB] YoY Quarter Result on 30-Jun-2007 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -405.06%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 123,054 113,449 128,470 106,763 87,052 74,901 46,016 17.80%
PBT 3,632 2,269 -4,099 -1,295 -2,673 4,080 1,965 10.77%
Tax -1,057 -829 -560 173 -751 -1,126 -535 12.01%
NP 2,575 1,440 -4,659 -1,122 -3,424 2,954 1,430 10.29%
-
NP to SH 2,137 1,722 -4,338 -798 -3,413 2,893 1,430 6.92%
-
Tax Rate 29.10% 36.54% - - - 27.60% 27.23% -
Total Cost 120,479 112,009 133,129 107,885 90,476 71,947 44,586 18.01%
-
Net Worth 84,424 78,870 73,838 66,718 77,152 0 61,513 5.41%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 84,424 78,870 73,838 66,718 77,152 0 61,513 5.41%
NOSH 131,913 131,450 131,854 130,819 130,766 83,371 79,888 8.71%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.09% 1.27% -3.63% -1.05% -3.93% 3.94% 3.11% -
ROE 2.53% 2.18% -5.88% -1.20% -4.42% 0.00% 2.32% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 93.28 86.31 97.43 81.61 66.57 89.84 57.60 8.36%
EPS 1.62 1.31 -3.29 -0.61 -2.61 2.29 1.79 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.60 0.56 0.51 0.59 0.00 0.77 -3.03%
Adjusted Per Share Value based on latest NOSH - 130,819
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.53 16.16 18.30 15.21 12.40 10.67 6.56 17.79%
EPS 0.30 0.25 -0.62 -0.11 -0.49 0.41 0.20 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1124 0.1052 0.0951 0.1099 0.00 0.0876 5.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.32 0.33 0.31 0.45 0.71 0.85 0.82 -
P/RPS 0.34 0.38 0.32 0.55 1.07 0.95 1.42 -21.19%
P/EPS 19.75 25.19 -9.42 -73.77 -27.20 24.50 45.81 -13.07%
EY 5.06 3.97 -10.61 -1.36 -3.68 4.08 2.18 15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.55 0.88 1.20 0.00 1.06 -11.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 19/09/05 27/08/04 -
Price 0.34 0.31 0.34 0.41 0.58 0.78 0.85 -
P/RPS 0.36 0.36 0.35 0.50 0.87 0.87 1.48 -20.98%
P/EPS 20.99 23.66 -10.33 -67.21 -22.22 22.48 47.49 -12.71%
EY 4.76 4.23 -9.68 -1.49 -4.50 4.45 2.11 14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.61 0.80 0.98 0.00 1.10 -11.45%

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