[CABNET] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -674.19%
YoY- -183.12%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 56,208 42,189 42,866 40,646 49,140 68,880 62,842 -7.16%
PBT 388 -4,761 -1,265 -2,236 -68 3,829 4,326 -79.93%
Tax -276 254 -5 272 -232 -1,416 -1,642 -69.50%
NP 112 -4,507 -1,270 -1,964 -300 2,413 2,684 -87.94%
-
NP to SH 96 -4,509 -1,272 -1,920 -248 2,412 2,753 -89.30%
-
Tax Rate 71.13% - - - - 36.98% 37.96% -
Total Cost 56,096 46,696 44,137 42,610 49,440 66,467 60,158 -4.54%
-
Net Worth 43,525 43,507 47,064 47,047 47,940 47,994 47,654 -5.85%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 1,430 1,906 -
Div Payout % - - - - - 59.29% 69.25% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 43,525 43,507 47,064 47,047 47,940 47,994 47,654 -5.85%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 0.20% -10.68% -2.96% -4.83% -0.61% 3.50% 4.27% -
ROE 0.22% -10.36% -2.70% -4.08% -0.52% 5.03% 5.78% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 31.45 23.60 23.98 22.74 27.49 38.53 35.16 -7.15%
EPS 0.04 -2.52 -0.71 -1.08 -0.12 1.35 1.55 -91.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 1.07 -
NAPS 0.2435 0.2434 0.2633 0.2632 0.2682 0.2685 0.2666 -5.85%
Adjusted Per Share Value based on latest NOSH - 178,750
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 31.45 23.60 23.98 22.74 27.49 38.53 35.16 -7.15%
EPS 0.04 -2.52 -0.71 -1.08 -0.12 1.35 1.55 -91.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 1.07 -
NAPS 0.2435 0.2434 0.2633 0.2632 0.2682 0.2685 0.2666 -5.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.245 0.26 0.20 0.195 0.155 0.23 0.20 -
P/RPS 0.78 1.10 0.83 0.86 0.56 0.60 0.57 23.23%
P/EPS 456.18 -10.31 -28.11 -18.15 -111.72 17.04 12.98 970.61%
EY 0.22 -9.70 -3.56 -5.51 -0.90 5.87 7.70 -90.63%
DY 0.00 0.00 0.00 0.00 0.00 3.48 5.33 -
P/NAPS 1.01 1.07 0.76 0.74 0.58 0.86 0.75 21.92%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 26/11/20 25/08/20 26/06/20 27/02/20 26/11/19 -
Price 0.265 0.255 0.23 0.23 0.20 0.215 0.21 -
P/RPS 0.84 1.08 0.96 1.01 0.73 0.56 0.60 25.12%
P/EPS 493.42 -10.11 -32.32 -21.41 -144.15 15.93 13.63 991.94%
EY 0.20 -9.89 -3.09 -4.67 -0.69 6.28 7.33 -90.91%
DY 0.00 0.00 0.00 0.00 0.00 3.72 5.08 -
P/NAPS 1.09 1.05 0.87 0.87 0.75 0.80 0.79 23.91%

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