[CABNET] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2.98%
YoY- 78.52%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 50,138 47,183 44,659 50,083 51,146 52,336 39,082 18.08%
PBT 5,714 6,252 5,064 5,959 5,953 6,530 4,765 12.88%
Tax -1,484 -1,572 -1,505 -1,662 -1,524 -1,293 -647 74.00%
NP 4,230 4,680 3,559 4,297 4,429 5,237 4,118 1.80%
-
NP to SH 4,277 4,721 3,575 4,297 4,429 5,237 4,118 2.56%
-
Tax Rate 25.97% 25.14% 29.72% 27.89% 25.60% 19.80% 13.58% -
Total Cost 45,908 42,503 41,100 45,786 46,717 47,099 34,964 19.92%
-
Net Worth 47,475 40,774 36,814 32,034 44,252 40,649 39,308 13.42%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - 568 568 - -
Div Payout % - - - - 12.83% 10.85% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 47,475 40,774 36,814 32,034 44,252 40,649 39,308 13.42%
NOSH 178,750 178,750 178,750 178,750 130,000 130,000 130,000 23.67%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.44% 9.92% 7.97% 8.58% 8.66% 10.01% 10.54% -
ROE 9.01% 11.58% 9.71% 13.41% 10.01% 12.88% 10.48% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.05 30.45 30.39 38.29 39.34 42.94 32.80 -9.91%
EPS 2.39 3.05 2.43 3.28 3.41 4.30 3.46 -21.87%
DPS 0.00 0.00 0.00 0.00 0.44 0.47 0.00 -
NAPS 0.2656 0.2631 0.2505 0.2449 0.3404 0.3335 0.3299 -13.46%
Adjusted Per Share Value based on latest NOSH - 178,750
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.05 26.40 24.98 28.02 28.61 29.28 21.86 18.10%
EPS 2.39 2.64 2.00 2.40 2.48 2.93 2.30 2.59%
DPS 0.00 0.00 0.00 0.00 0.32 0.32 0.00 -
NAPS 0.2656 0.2281 0.206 0.1792 0.2476 0.2274 0.2199 13.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.285 0.22 0.305 0.375 0.595 0.65 0.62 -
P/RPS 1.02 0.72 1.00 0.98 1.51 1.51 1.89 -33.73%
P/EPS 11.91 7.22 12.54 11.42 17.46 15.13 17.94 -23.91%
EY 8.40 13.85 7.98 8.76 5.73 6.61 5.57 31.54%
DY 0.00 0.00 0.00 0.00 0.73 0.72 0.00 -
P/NAPS 1.07 0.84 1.22 1.53 1.75 1.95 1.88 -31.34%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 23/02/18 - -
Price 0.24 0.235 0.27 0.315 0.57 0.64 0.00 -
P/RPS 0.86 0.77 0.89 0.82 1.45 1.49 0.00 -
P/EPS 10.03 7.71 11.10 9.59 16.73 14.90 0.00 -
EY 9.97 12.96 9.01 10.43 5.98 6.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.77 0.73 0.00 -
P/NAPS 0.90 0.89 1.08 1.29 1.67 1.92 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