[CAB] YoY TTM Result on 30-Sep-2003 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 339,893 350,942 212,793 32,579 118.35%
PBT -11,536 14,698 11,979 3,079 -
Tax 358 -4,528 -2,538 -544 -
NP -11,178 10,170 9,441 2,535 -
-
NP to SH -10,726 10,109 9,441 2,535 -
-
Tax Rate - 30.81% 21.19% 17.67% -
Total Cost 351,071 340,772 203,352 30,044 126.75%
-
Net Worth 68,674 53,216 60,773 6,315 121.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,951 2,073 - - -
Div Payout % 0.00% 20.51% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 68,674 53,216 60,773 6,315 121.38%
NOSH 129,575 83,150 79,965 9,152 141.72%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -3.29% 2.90% 4.44% 7.78% -
ROE -15.62% 19.00% 15.53% 40.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 262.31 422.06 266.11 355.96 -9.66%
EPS -8.28 12.16 11.81 27.70 -
DPS 2.28 2.49 0.00 0.00 -
NAPS 0.53 0.64 0.76 0.69 -8.41%
Adjusted Per Share Value based on latest NOSH - 9,152
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.47 50.05 30.35 4.65 118.28%
EPS -1.53 1.44 1.35 0.36 -
DPS 0.42 0.30 0.00 0.00 -
NAPS 0.0979 0.0759 0.0867 0.009 121.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 0.58 0.75 0.87 0.00 -
P/RPS 0.22 0.18 0.33 0.00 -
P/EPS -7.01 6.17 7.37 0.00 -
EY -14.27 16.21 13.57 0.00 -
DY 3.93 3.33 0.00 0.00 -
P/NAPS 1.09 1.17 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/11/06 29/11/05 29/11/04 - -
Price 0.56 0.70 1.18 0.00 -
P/RPS 0.21 0.17 0.44 0.00 -
P/EPS -6.77 5.76 9.99 0.00 -
EY -14.78 17.37 10.01 0.00 -
DY 4.07 3.56 0.00 0.00 -
P/NAPS 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