[CABNET] QoQ TTM 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?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 44,659 50,083 51,146 52,336 39,082 22,083 11,504 146.80%
PBT 5,064 5,959 5,953 6,530 4,765 2,576 1,798 99.31%
Tax -1,505 -1,662 -1,524 -1,293 -647 -169 -97 521.03%
NP 3,559 4,297 4,429 5,237 4,118 2,407 1,701 63.51%
-
NP to SH 3,575 4,297 4,429 5,237 4,118 2,407 1,701 64.00%
-
Tax Rate 29.72% 27.89% 25.60% 19.80% 13.58% 6.56% 5.39% -
Total Cost 41,100 45,786 46,717 47,099 34,964 19,676 9,803 159.78%
-
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 - - 568 568 - - - -
Div Payout % - - 12.83% 10.85% - - - -
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 7.97% 8.58% 8.66% 10.01% 10.54% 10.90% 14.79% -
ROE 9.71% 13.41% 10.01% 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 30.39 38.29 39.34 42.94 32.80 19.43 10.55 102.32%
EPS 2.43 3.28 3.41 4.30 3.46 2.12 1.56 34.33%
DPS 0.00 0.00 0.44 0.47 0.00 0.00 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 24.98 28.02 28.61 29.28 21.86 12.35 6.44 146.66%
EPS 2.00 2.40 2.48 2.93 2.30 1.35 0.95 64.18%
DPS 0.00 0.00 0.32 0.32 0.00 0.00 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 1.00 0.98 1.51 1.51 1.89 3.34 0.00 -
P/EPS 12.54 11.42 17.46 15.13 17.94 30.69 0.00 -
EY 7.98 8.76 5.73 6.61 5.57 3.26 0.00 -
DY 0.00 0.00 0.73 0.72 0.00 0.00 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 - - - -
Price 0.27 0.315 0.57 0.64 0.00 0.00 0.00 -
P/RPS 0.89 0.82 1.45 1.49 0.00 0.00 0.00 -
P/EPS 11.10 9.59 16.73 14.90 0.00 0.00 0.00 -
EY 9.01 10.43 5.98 6.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.77 0.73 0.00 0.00 0.00 -
P/NAPS 1.08 1.29 1.67 1.92 0.00 0.00 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