[CABNET] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 27.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 31,405 19,830 10,314 52,336 39,082 22,083 11,504 95.20%
PBT 3,299 2,005 1,221 6,530 4,765 2,576 1,798 49.81%
Tax -859 -538 -328 -1,293 -647 -169 -97 327.46%
NP 2,440 1,467 893 5,237 4,118 2,407 1,701 27.16%
-
NP to SH 2,456 1,467 893 5,237 4,118 2,407 1,701 27.71%
-
Tax Rate 26.04% 26.83% 26.86% 19.80% 13.58% 6.56% 5.39% -
Total Cost 28,965 18,363 9,421 47,099 34,964 19,676 9,803 105.77%
-
Net Worth 36,814 32,034 44,252 40,649 39,308 35,990 29,299 16.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,175 - - 609 595 568 - -
Div Payout % 47.87% - - 11.64% 14.47% 23.61% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 36,814 32,034 44,252 40,649 39,308 35,990 29,299 16.42%
NOSH 178,750 178,750 130,000 130,000 130,000 130,000 109,000 39.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.77% 7.40% 8.66% 10.01% 10.54% 10.90% 14.79% -
ROE 6.67% 4.58% 2.02% 12.88% 10.48% 6.69% 5.81% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.37 15.16 7.93 42.94 32.80 19.43 10.55 60.02%
EPS 1.67 1.12 0.69 4.30 3.46 2.12 1.56 4.64%
DPS 0.80 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.2505 0.2449 0.3404 0.3335 0.3299 0.3167 0.2688 -4.58%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.57 11.09 5.77 29.28 21.86 12.35 6.44 95.13%
EPS 1.37 0.82 0.50 2.93 2.30 1.35 0.95 27.61%
DPS 0.66 0.00 0.00 0.34 0.33 0.32 0.00 -
NAPS 0.206 0.1792 0.2476 0.2274 0.2199 0.2013 0.1639 16.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - -
Price 0.305 0.375 0.595 0.65 0.62 0.65 0.00 -
P/RPS 1.43 2.47 7.50 1.51 1.89 3.34 0.00 -
P/EPS 18.25 33.44 86.62 15.13 17.94 30.69 0.00 -
EY 5.48 2.99 1.15 6.61 5.57 3.26 0.00 -
DY 2.62 0.00 0.00 0.77 0.81 0.77 0.00 -
P/NAPS 1.22 1.53 1.75 1.95 1.88 2.05 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 23/02/18 30/11/17 25/08/17 18/05/17 -
Price 0.27 0.315 0.57 0.64 0.645 0.63 0.00 -
P/RPS 1.26 2.08 7.18 1.49 1.97 3.24 0.00 -
P/EPS 16.16 28.09 82.98 14.90 18.66 29.74 0.00 -
EY 6.19 3.56 1.21 6.71 5.36 3.36 0.00 -
DY 2.96 0.00 0.00 0.78 0.78 0.79 0.00 -
P/NAPS 1.08 1.29 1.67 1.92 1.96 1.99 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