[CABNET] YoY Annual (Unaudited) Result on 28-Feb-2023 [#4]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annual (Unaudited) Result
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 198,671 96,655 67,907 42,189 68,880 47,183 52,336 24.14%
PBT 5,741 608 1,966 -4,761 3,829 6,252 6,530 -2.06%
Tax -2,160 -427 -750 254 -1,416 -1,572 -1,293 8.67%
NP 3,581 181 1,216 -4,507 2,413 4,680 5,237 -5.97%
-
NP to SH 3,581 181 1,218 -4,509 2,412 4,721 5,237 -5.97%
-
Tax Rate 37.62% 70.23% 38.15% - 36.98% 25.14% 19.80% -
Total Cost 195,090 96,474 66,691 46,696 66,467 42,503 47,099 25.91%
-
Net Worth 48,423 44,848 44,669 43,507 47,994 40,774 40,649 2.87%
Dividend
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 1,430 1,239 609 -
Div Payout % - - - - 59.29% 26.26% 11.64% -
Equity
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 48,423 44,848 44,669 43,507 47,994 40,774 40,649 2.87%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 130,000 5.29%
Ratio Analysis
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.80% 0.19% 1.79% -10.68% 3.50% 9.92% 10.01% -
ROE 7.40% 0.40% 2.73% -10.36% 5.03% 11.58% 12.88% -
Per Share
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 111.14 54.07 37.99 23.60 38.53 30.45 42.94 16.67%
EPS 2.00 0.10 0.68 -2.52 1.35 3.05 4.30 -11.67%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.50 -
NAPS 0.2709 0.2509 0.2499 0.2434 0.2685 0.2631 0.3335 -3.31%
Adjusted Per Share Value based on latest NOSH - 178,750
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 111.14 54.07 37.99 23.60 38.53 26.40 29.28 24.14%
EPS 2.00 0.10 0.68 -2.52 1.35 2.64 2.93 -6.00%
DPS 0.00 0.00 0.00 0.00 0.80 0.69 0.34 -
NAPS 0.2709 0.2509 0.2499 0.2434 0.2685 0.2281 0.2274 2.87%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.245 0.235 0.26 0.26 0.23 0.22 0.65 -
P/RPS 0.22 0.43 0.68 1.10 0.60 0.72 1.51 -26.82%
P/EPS 12.23 232.08 38.16 -10.31 17.04 7.22 15.13 -3.39%
EY 8.18 0.43 2.62 -9.70 5.87 13.85 6.61 3.51%
DY 0.00 0.00 0.00 0.00 3.48 3.64 0.77 -
P/NAPS 0.90 0.94 1.04 1.07 0.86 0.84 1.95 -11.78%
Price Multiplier on Announcement Date
29/02/24 28/02/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/04/24 27/04/23 24/02/22 25/02/21 27/02/20 25/02/19 23/02/18 -
Price 0.265 0.215 0.25 0.255 0.215 0.235 0.64 -
P/RPS 0.24 0.40 0.66 1.08 0.56 0.77 1.49 -25.62%
P/EPS 13.23 212.33 36.69 -10.11 15.93 7.71 14.90 -1.90%
EY 7.56 0.47 2.73 -9.89 6.28 12.96 6.71 1.95%
DY 0.00 0.00 0.00 0.00 3.72 3.40 0.78 -
P/NAPS 0.98 0.86 1.00 1.05 0.80 0.89 1.92 -10.33%

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