[CAB] YoY TTM Result on 30-Sep-2006 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -626.2%
YoY- -206.1%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 494,417 556,047 442,933 339,893 350,942 212,793 32,579 57.28%
PBT 1,627 3,355 1,626 -11,536 14,698 11,979 3,079 -10.07%
Tax -1,604 -2,606 -1,410 358 -4,528 -2,538 -544 19.72%
NP 23 749 216 -11,178 10,170 9,441 2,535 -54.29%
-
NP to SH 1,906 830 619 -10,726 10,109 9,441 2,535 -4.63%
-
Tax Rate 98.59% 77.68% 86.72% - 30.81% 21.19% 17.67% -
Total Cost 494,394 555,298 442,717 351,071 340,772 203,352 30,044 59.41%
-
Net Worth 80,686 77,719 77,579 68,674 53,216 60,773 6,315 52.83%
Dividend
30/09/09 30/09/08 30/09/07 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 80,686 77,719 77,579 68,674 53,216 60,773 6,315 52.83%
NOSH 132,272 131,728 131,490 129,575 83,150 79,965 9,152 56.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.00% 0.13% 0.05% -3.29% 2.90% 4.44% 7.78% -
ROE 2.36% 1.07% 0.80% -15.62% 19.00% 15.53% 40.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 373.79 422.12 336.86 262.31 422.06 266.11 355.96 0.81%
EPS 1.44 0.63 0.47 -8.28 12.16 11.81 27.70 -38.88%
DPS 0.00 0.00 0.00 2.28 2.49 0.00 0.00 -
NAPS 0.61 0.59 0.59 0.53 0.64 0.76 0.69 -2.03%
Adjusted Per Share Value based on latest NOSH - 129,575
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 70.51 79.30 63.17 48.47 50.05 30.35 4.65 57.26%
EPS 0.27 0.12 0.09 -1.53 1.44 1.35 0.36 -4.67%
DPS 0.00 0.00 0.00 0.42 0.30 0.00 0.00 -
NAPS 0.1151 0.1108 0.1106 0.0979 0.0759 0.0867 0.009 52.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.31 0.43 0.43 0.58 0.75 0.87 0.00 -
P/RPS 0.08 0.10 0.13 0.22 0.18 0.33 0.00 -
P/EPS 21.51 68.24 91.34 -7.01 6.17 7.37 0.00 -
EY 4.65 1.47 1.09 -14.27 16.21 13.57 0.00 -
DY 0.00 0.00 0.00 3.93 3.33 0.00 0.00 -
P/NAPS 0.51 0.73 0.73 1.09 1.17 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 30/11/07 29/11/06 29/11/05 29/11/04 - -
Price 0.34 0.38 0.40 0.56 0.70 1.18 0.00 -
P/RPS 0.09 0.09 0.12 0.21 0.17 0.44 0.00 -
P/EPS 23.60 60.31 84.97 -6.77 5.76 9.99 0.00 -
EY 4.24 1.66 1.18 -14.78 17.37 10.01 0.00 -
DY 0.00 0.00 0.00 4.07 3.56 0.00 0.00 -
P/NAPS 0.56 0.64 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