[CAB] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 19.64%
YoY- -374.47%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 493,667 564,146 486,233 381,417 322,044 314,183 125,463 25.63%
PBT 5,096 -295 5,666 -13,676 7,019 15,523 7,310 -5.83%
Tax -1,891 -1,902 -2,461 11 -2,472 -3,498 -1,410 5.01%
NP 3,205 -2,197 3,205 -13,665 4,547 12,025 5,900 -9.66%
-
NP to SH 3,790 -783 3,401 -13,254 4,829 12,025 5,900 -7.10%
-
Tax Rate 37.11% - 43.43% - 35.22% 22.53% 19.29% -
Total Cost 490,462 566,343 483,028 395,082 317,497 302,158 119,563 26.50%
-
Net Worth 81,802 77,662 77,592 67,149 78,415 68,019 59,782 5.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 2,951 2,073 - -
Div Payout % - - - - 61.11% 17.25% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 81,802 77,662 77,592 67,149 78,415 68,019 59,782 5.36%
NOSH 131,940 131,631 131,512 131,666 84,317 82,950 79,710 8.75%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.65% -0.39% 0.66% -3.58% 1.41% 3.83% 4.70% -
ROE 4.63% -1.01% 4.38% -19.74% 6.16% 17.68% 9.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 374.16 428.58 369.72 289.68 381.94 378.76 157.40 15.51%
EPS 2.87 -0.59 2.59 -10.07 5.73 14.50 7.40 -14.59%
DPS 0.00 0.00 0.00 0.00 3.50 2.50 0.00 -
NAPS 0.62 0.59 0.59 0.51 0.93 0.82 0.75 -3.12%
Adjusted Per Share Value based on latest NOSH - 131,666
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 70.40 80.45 69.34 54.39 45.93 44.81 17.89 25.63%
EPS 0.54 -0.11 0.49 -1.89 0.69 1.71 0.84 -7.09%
DPS 0.00 0.00 0.00 0.00 0.42 0.30 0.00 -
NAPS 0.1167 0.1108 0.1107 0.0958 0.1118 0.097 0.0853 5.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.31 0.30 0.34 0.48 1.04 1.04 1.04 -
P/RPS 0.08 0.07 0.09 0.17 0.27 0.27 0.66 -29.63%
P/EPS 10.79 -50.43 13.15 -4.77 18.16 7.17 14.05 -4.30%
EY 9.27 -1.98 7.61 -20.97 5.51 13.94 7.12 4.49%
DY 0.00 0.00 0.00 0.00 3.37 2.40 0.00 -
P/NAPS 0.50 0.51 0.58 0.94 1.12 1.27 1.39 -15.66%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 27/05/08 29/05/07 31/05/06 30/05/05 - -
Price 0.30 0.33 0.35 0.47 0.69 0.79 0.00 -
P/RPS 0.08 0.08 0.09 0.16 0.18 0.21 0.00 -
P/EPS 10.44 -55.48 13.53 -4.67 12.05 5.45 0.00 -
EY 9.58 -1.80 7.39 -21.42 8.30 18.35 0.00 -
DY 0.00 0.00 0.00 0.00 5.07 3.16 0.00 -
P/NAPS 0.48 0.56 0.59 0.92 0.74 0.96 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