[CABNET] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -1.79%
YoY- 21.12%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 61,927 67,896 68,880 62,910 54,629 50,138 47,183 19.89%
PBT 966 3,129 3,829 6,198 5,992 5,714 6,252 -71.23%
Tax -670 -1,234 -1,416 -1,945 -1,644 -1,484 -1,572 -43.39%
NP 296 1,895 2,413 4,253 4,348 4,230 4,680 -84.15%
-
NP to SH 297 1,901 2,412 4,330 4,409 4,277 4,721 -84.20%
-
Tax Rate 69.36% 39.44% 36.98% 31.38% 27.44% 25.97% 25.14% -
Total Cost 61,631 66,001 66,467 58,657 50,281 45,908 42,503 28.14%
-
Net Worth 47,047 47,940 47,994 47,654 46,743 47,475 40,774 10.01%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 47,047 47,940 47,994 47,654 46,743 47,475 40,774 10.01%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.48% 2.79% 3.50% 6.76% 7.96% 8.44% 9.92% -
ROE 0.63% 3.97% 5.03% 9.09% 9.43% 9.01% 11.58% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.64 37.98 38.53 35.19 30.56 28.05 30.45 8.98%
EPS 0.17 1.06 1.35 2.42 2.47 2.39 3.05 -85.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.2682 0.2685 0.2666 0.2615 0.2656 0.2631 0.02%
Adjusted Per Share Value based on latest NOSH - 178,750
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.64 37.98 38.53 35.19 30.56 28.05 26.40 19.87%
EPS 0.17 1.06 1.35 2.42 2.47 2.39 2.64 -83.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.2682 0.2685 0.2666 0.2615 0.2656 0.2281 10.02%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.195 0.155 0.23 0.20 0.20 0.285 0.22 -
P/RPS 0.56 0.41 0.60 0.57 0.65 1.02 0.72 -15.43%
P/EPS 117.36 14.57 17.04 8.26 8.11 11.91 7.22 542.77%
EY 0.85 6.86 5.87 12.11 12.33 8.40 13.85 -84.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.86 0.75 0.76 1.07 0.84 -8.11%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 25/02/19 -
Price 0.23 0.20 0.215 0.21 0.19 0.24 0.235 -
P/RPS 0.66 0.53 0.56 0.60 0.62 0.86 0.77 -9.77%
P/EPS 138.43 18.81 15.93 8.67 7.70 10.03 7.71 586.88%
EY 0.72 5.32 6.28 11.54 12.98 9.97 12.96 -85.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.75 0.80 0.79 0.73 0.90 0.89 -1.50%

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