[CAB] YoY TTM Result on 31-Mar-2009 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -59.15%
YoY- -123.02%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 520,562 488,452 493,667 564,146 486,233 381,417 322,044 8.32%
PBT 8,348 14,582 5,096 -295 5,666 -13,676 7,019 2.92%
Tax -2,474 -4,412 -1,891 -1,902 -2,461 11 -2,472 0.01%
NP 5,874 10,170 3,205 -2,197 3,205 -13,665 4,547 4.35%
-
NP to SH 4,948 8,832 3,790 -783 3,401 -13,254 4,829 0.40%
-
Tax Rate 29.64% 30.26% 37.11% - 43.43% - 35.22% -
Total Cost 514,688 478,282 490,462 566,343 483,028 395,082 317,497 8.37%
-
Net Worth 92,154 88,295 81,802 77,662 77,592 67,149 78,415 2.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 2,951 -
Div Payout % - - - - - - 61.11% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 92,154 88,295 81,802 77,662 77,592 67,149 78,415 2.72%
NOSH 131,649 131,783 131,940 131,631 131,512 131,666 84,317 7.70%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.13% 2.08% 0.65% -0.39% 0.66% -3.58% 1.41% -
ROE 5.37% 10.00% 4.63% -1.01% 4.38% -19.74% 6.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 395.41 370.65 374.16 428.58 369.72 289.68 381.94 0.57%
EPS 3.76 6.70 2.87 -0.59 2.59 -10.07 5.73 -6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.70 0.67 0.62 0.59 0.59 0.51 0.93 -4.62%
Adjusted Per Share Value based on latest NOSH - 131,631
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 74.24 69.66 70.40 80.45 69.34 54.39 45.93 8.32%
EPS 0.71 1.26 0.54 -0.11 0.49 -1.89 0.69 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.1314 0.1259 0.1167 0.1108 0.1107 0.0958 0.1118 2.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.30 0.31 0.30 0.34 0.48 1.04 -
P/RPS 0.10 0.08 0.08 0.07 0.09 0.17 0.27 -15.24%
P/EPS 10.64 4.48 10.79 -50.43 13.15 -4.77 18.16 -8.51%
EY 9.40 22.34 9.27 -1.98 7.61 -20.97 5.51 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.37 -
P/NAPS 0.57 0.45 0.50 0.51 0.58 0.94 1.12 -10.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 31/05/06 -
Price 0.32 0.29 0.30 0.33 0.35 0.47 0.69 -
P/RPS 0.08 0.08 0.08 0.08 0.09 0.16 0.18 -12.63%
P/EPS 8.51 4.33 10.44 -55.48 13.53 -4.67 12.05 -5.62%
EY 11.75 23.11 9.58 -1.80 7.39 -21.42 8.30 5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.07 -
P/NAPS 0.46 0.43 0.48 0.56 0.59 0.92 0.74 -7.61%

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