[CAB] YoY Quarter Result on 30-Sep-2004 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 224.34%
YoY- 82.96%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 129,270 87,440 81,767 73,894 32,579 41.10%
PBT 4,965 -8,921 2,843 5,774 3,079 12.67%
Tax -1,466 991 -1,576 -1,136 -544 28.10%
NP 3,499 -7,930 1,267 4,638 2,535 8.38%
-
NP to SH 3,276 -7,930 1,267 4,638 2,535 6.61%
-
Tax Rate 29.53% - 55.43% 19.67% 17.67% -
Total Cost 125,771 95,370 80,500 69,256 30,044 43.00%
-
Net Worth 77,579 68,674 53,216 60,773 6,315 87.13%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,579 68,674 53,216 60,773 6,315 87.13%
NOSH 131,490 129,575 83,150 79,965 9,152 94.60%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.71% -9.07% 1.55% 6.28% 7.78% -
ROE 4.22% -11.55% 2.38% 7.63% 40.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 98.31 67.48 98.34 92.41 355.96 -27.49%
EPS 2.49 -6.12 1.01 5.80 6.85 -22.33%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.53 0.64 0.76 0.69 -3.83%
Adjusted Per Share Value based on latest NOSH - 79,965
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.42 12.46 11.65 10.53 4.64 41.12%
EPS 0.47 -1.13 0.18 0.66 0.36 6.88%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 0.0978 0.0758 0.0866 0.009 87.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.43 0.58 0.75 0.87 0.00 -
P/RPS 0.44 0.86 0.76 0.94 0.00 -
P/EPS 17.26 -9.48 49.22 15.00 0.00 -
EY 5.79 -10.55 2.03 6.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.09 1.17 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/07 29/11/06 29/11/05 29/11/04 17/12/03 -
Price 0.40 0.56 0.70 1.18 0.00 -
P/RPS 0.41 0.83 0.71 1.28 0.00 -
P/EPS 16.05 -9.15 45.94 20.34 0.00 -
EY 6.23 -10.93 2.18 4.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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