[CABNET] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -20.2%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,778 11,575 9,516 10,314 13,254 16,999 10,579 30.44%
PBT 2,953 1,294 784 1,221 1,765 2,189 778 142.73%
Tax -713 -321 -210 -328 -646 -478 -72 359.22%
NP 2,240 973 574 893 1,119 1,711 706 115.46%
-
NP to SH 2,265 989 574 893 1,119 1,711 706 117.06%
-
Tax Rate 24.14% 24.81% 26.79% 26.86% 36.60% 21.84% 9.25% -
Total Cost 13,538 10,602 8,942 9,421 12,135 15,288 9,873 23.35%
-
Net Worth 40,774 36,814 32,034 44,252 40,649 39,308 35,990 8.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - 568 -
Div Payout % - - - - - - 80.48% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 40,774 36,814 32,034 44,252 40,649 39,308 35,990 8.65%
NOSH 178,750 178,750 178,750 130,000 130,000 130,000 130,000 23.58%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.20% 8.41% 6.03% 8.66% 8.44% 10.07% 6.67% -
ROE 5.55% 2.69% 1.79% 2.02% 2.75% 4.35% 1.96% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.18 7.88 7.27 7.93 10.87 14.27 9.31 6.11%
EPS 1.46 0.67 0.44 0.69 0.92 1.44 0.62 76.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.2631 0.2505 0.2449 0.3404 0.3335 0.3299 0.3167 -11.59%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.83 6.48 5.32 5.77 7.41 9.51 5.92 30.44%
EPS 1.27 0.55 0.32 0.50 0.63 0.96 0.39 119.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.2281 0.206 0.1792 0.2476 0.2274 0.2199 0.2013 8.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.305 0.375 0.595 0.65 0.62 0.65 -
P/RPS 2.16 3.87 5.15 7.50 5.98 4.35 6.98 -54.15%
P/EPS 15.05 45.32 85.46 86.62 70.80 43.18 104.63 -72.45%
EY 6.64 2.21 1.17 1.15 1.41 2.32 0.96 261.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 0.84 1.22 1.53 1.75 1.95 1.88 2.05 -44.74%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 30/05/18 23/02/18 30/11/17 25/08/17 -
Price 0.235 0.27 0.315 0.57 0.64 0.645 0.63 -
P/RPS 2.31 3.43 4.33 7.18 5.89 4.52 6.77 -51.07%
P/EPS 16.08 40.12 71.78 82.98 69.71 44.92 101.41 -70.60%
EY 6.22 2.49 1.39 1.21 1.43 2.23 0.99 239.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.89 1.08 1.29 1.67 1.92 1.96 1.99 -41.43%

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