[CABNET] QoQ Annualized Quarter Result on 28-Feb-2022

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 43,236 0 96,208 0 67,907 63,732 63,916 -32.35%
PBT 654 0 3,084 0 1,966 1,602 1,326 -50.67%
Tax -726 0 -1,636 0 -750 -541 -144 404.16%
NP -72 0 1,448 0 1,216 1,061 1,182 -106.09%
-
NP to SH -72 0 1,448 0 1,218 1,064 1,186 -106.07%
-
Tax Rate 111.01% - 53.05% - 38.15% 33.77% 10.86% -
Total Cost 43,308 0 94,760 0 66,691 62,670 62,734 -30.96%
-
Net Worth 44,598 0 45,027 44,669 44,669 44,258 44,043 1.26%
Dividend
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 44,598 0 45,027 44,669 44,669 44,258 44,043 1.26%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -0.17% 0.00% 1.51% 0.00% 1.79% 1.67% 1.85% -
ROE -0.16% 0.00% 3.22% 0.00% 2.73% 2.40% 2.69% -
Per Share
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.19 0.00 53.82 0.00 37.99 35.65 35.76 -32.35%
EPS -0.04 0.00 0.80 0.00 0.68 0.60 0.66 -106.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2495 0.00 0.2519 0.2499 0.2499 0.2476 0.2464 1.25%
Adjusted Per Share Value based on latest NOSH - 178,750
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.19 0.00 53.82 0.00 37.99 35.65 35.76 -32.35%
EPS -0.04 0.00 0.80 0.00 0.68 0.60 0.66 -106.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2495 0.00 0.2519 0.2499 0.2499 0.2476 0.2464 1.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 -
Price 0.24 0.235 0.24 0.245 0.26 0.30 0.29 -
P/RPS 0.99 0.00 0.45 0.00 0.68 0.84 0.81 22.22%
P/EPS -595.83 0.00 29.63 0.00 38.16 50.40 43.71 -1463.14%
EY -0.17 0.00 3.38 0.00 2.62 1.98 2.29 -107.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.95 0.98 1.04 1.21 1.18 -18.64%
Price Multiplier on Announcement Date
30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 CAGR
Date 29/08/22 - 30/05/22 - 24/02/22 25/11/21 26/08/21 -
Price 0.24 0.00 0.24 0.00 0.25 0.275 0.31 -
P/RPS 0.99 0.00 0.45 0.00 0.66 0.77 0.87 13.79%
P/EPS -595.83 0.00 29.63 0.00 36.69 46.20 46.72 -1375.32%
EY -0.17 0.00 3.38 0.00 2.73 2.16 2.14 -107.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.95 0.00 1.00 1.11 1.26 -23.80%

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