[CABNET] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 102.13%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 97,064 0 96,208 56,208 49,140 53,076 41,256 17.99%
PBT 896 0 3,084 388 -68 2,732 4,884 -27.96%
Tax -512 0 -1,636 -276 -232 -960 -1,312 -16.64%
NP 384 0 1,448 112 -300 1,772 3,572 -35.03%
-
NP to SH 384 0 1,448 96 -248 1,796 3,572 -35.03%
-
Tax Rate 57.14% - 53.05% 71.13% - 35.14% 26.86% -
Total Cost 96,680 0 94,760 56,096 49,440 51,304 37,684 19.99%
-
Net Worth 44,937 0 45,027 43,525 47,940 47,475 44,252 0.29%
Dividend
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 44,937 0 45,027 43,525 47,940 47,475 44,252 0.29%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 130,000 6.35%
Ratio Analysis
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.40% 0.00% 1.51% 0.20% -0.61% 3.34% 8.66% -
ROE 0.85% 0.00% 3.22% 0.22% -0.52% 3.78% 8.07% -
Per Share
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.30 0.00 53.82 31.45 27.49 29.69 31.74 10.94%
EPS 0.20 0.00 0.80 0.04 -0.12 1.00 2.76 -39.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.00 0.2519 0.2435 0.2682 0.2656 0.3404 -5.69%
Adjusted Per Share Value based on latest NOSH - 178,750
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.30 0.00 53.82 31.45 27.49 29.69 23.08 17.99%
EPS 0.20 0.00 0.80 0.04 -0.12 1.00 2.00 -35.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.00 0.2519 0.2435 0.2682 0.2656 0.2476 0.29%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.20 0.235 0.24 0.245 0.155 0.285 0.595 -
P/RPS 0.37 0.00 0.45 0.78 0.56 0.96 1.87 -26.90%
P/EPS 93.10 0.00 29.63 456.18 -111.72 28.37 21.65 32.59%
EY 1.07 0.00 3.38 0.22 -0.90 3.53 4.62 -24.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.95 1.01 0.58 1.07 1.75 -14.05%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/07/23 - 30/05/22 28/05/21 26/06/20 28/05/19 30/05/18 -
Price 0.22 0.00 0.24 0.265 0.20 0.24 0.57 -
P/RPS 0.41 0.00 0.45 0.84 0.73 0.81 1.80 -24.88%
P/EPS 102.41 0.00 29.63 493.42 -144.15 23.89 20.74 36.19%
EY 0.98 0.00 3.38 0.20 -0.69 4.19 4.82 -26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.95 1.09 0.75 0.90 1.67 -11.65%

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