[CAB] YoY TTM 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- 19.73%
YoY- -620.31%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 503,272 549,125 507,940 401,128 334,195 343,068 171,479 19.64%
PBT 6,459 6,073 2,862 -12,298 266 17,638 9,275 -5.84%
Tax -2,119 -2,171 -3,194 935 -2,097 -4,089 -1,945 1.43%
NP 4,340 3,902 -332 -11,363 -1,831 13,549 7,330 -8.36%
-
NP to SH 4,205 5,277 -139 -10,639 -1,477 13,488 7,330 -8.84%
-
Tax Rate 32.81% 35.75% 111.60% - 788.35% 23.18% 20.97% -
Total Cost 498,932 545,223 508,272 412,491 336,026 329,519 164,149 20.34%
-
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 - - - - 2,951 2,073 - -
Div Payout % - - - - 0.00% 15.37% - -
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 0.86% 0.71% -0.07% -2.83% -0.55% 3.95% 4.27% -
ROE 4.98% 6.69% -0.19% -15.95% -1.91% 0.00% 11.92% -
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 381.52 417.74 385.23 306.63 255.57 411.49 214.65 10.05%
EPS 3.19 4.01 -0.11 -8.13 -1.13 16.18 9.18 -16.14%
DPS 0.00 0.00 0.00 0.00 2.26 2.49 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 71.70 78.23 72.37 57.15 47.61 48.88 24.43 19.64%
EPS 0.60 0.75 -0.02 -1.52 -0.21 1.92 1.04 -8.75%
DPS 0.00 0.00 0.00 0.00 0.42 0.30 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 0.08 0.08 0.08 0.15 0.28 0.21 0.38 -22.86%
P/EPS 10.04 8.22 -294.06 -5.53 -62.86 5.25 8.94 1.95%
EY 9.96 12.16 -0.34 -18.07 -1.59 19.03 11.19 -1.92%
DY 0.00 0.00 0.00 0.00 3.18 2.93 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 0.09 0.07 0.09 0.13 0.23 0.19 0.40 -22.00%
P/EPS 10.67 7.72 -322.52 -5.04 -51.35 4.82 9.26 2.38%
EY 9.38 12.95 -0.31 -19.84 -1.95 20.74 10.79 -2.30%
DY 0.00 0.00 0.00 0.00 3.89 3.19 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