[CABNET] QoQ Annualized Quarter Result on 30-Sep-2021

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- -10.29%
YoY- 183.65%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 96,208 0 67,907 63,732 63,916 56,208 42,189 93.72%
PBT 3,084 0 1,966 1,602 1,326 388 -4,761 -
Tax -1,636 0 -750 -541 -144 -276 254 -
NP 1,448 0 1,216 1,061 1,182 112 -4,507 -
-
NP to SH 1,448 0 1,218 1,064 1,186 96 -4,509 -
-
Tax Rate 53.05% - 38.15% 33.77% 10.86% 71.13% - -
Total Cost 94,760 0 66,691 62,670 62,734 56,096 46,696 76.42%
-
Net Worth 45,027 44,669 44,669 44,258 44,043 43,525 43,507 2.79%
Dividend
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 45,027 44,669 44,669 44,258 44,043 43,525 43,507 2.79%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.51% 0.00% 1.79% 1.67% 1.85% 0.20% -10.68% -
ROE 3.22% 0.00% 2.73% 2.40% 2.69% 0.22% -10.36% -
Per Share
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 53.82 0.00 37.99 35.65 35.76 31.45 23.60 93.73%
EPS 0.80 0.00 0.68 0.60 0.66 0.04 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2499 0.2499 0.2476 0.2464 0.2435 0.2434 2.79%
Adjusted Per Share Value based on latest NOSH - 178,750
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 53.82 0.00 37.99 35.65 35.76 31.45 23.60 93.73%
EPS 0.80 0.00 0.68 0.60 0.66 0.04 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2499 0.2499 0.2476 0.2464 0.2435 0.2434 2.79%
Price Multiplier on Financial Quarter End Date
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.24 0.245 0.26 0.30 0.29 0.245 0.26 -
P/RPS 0.45 0.00 0.68 0.84 0.81 0.78 1.10 -51.17%
P/EPS 29.63 0.00 38.16 50.40 43.71 456.18 -10.31 -
EY 3.38 0.00 2.62 1.98 2.29 0.22 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.04 1.21 1.18 1.01 1.07 -9.10%
Price Multiplier on Announcement Date
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/05/22 - 24/02/22 25/11/21 26/08/21 28/05/21 25/02/21 -
Price 0.24 0.00 0.25 0.275 0.31 0.265 0.255 -
P/RPS 0.45 0.00 0.66 0.77 0.87 0.84 1.08 -50.45%
P/EPS 29.63 0.00 36.69 46.20 46.72 493.42 -10.11 -
EY 3.38 0.00 2.73 2.16 2.14 0.20 -9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 1.00 1.11 1.26 1.09 1.05 -7.71%

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