[CABNET] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 52,109 44,166 46,016 0 0 0 0 -
PBT 6,353 5,152 7,192 0 0 0 0 -
Tax -862 -338 -388 0 0 0 0 -
NP 5,490 4,814 6,804 0 0 0 0 -
-
NP to SH 5,490 4,814 6,804 0 0 0 0 -
-
Tax Rate 13.57% 6.56% 5.39% - - - - -
Total Cost 46,618 39,352 39,212 0 0 0 0 -
-
Net Worth 39,308 35,990 29,299 0 0 0 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 794 1,136 - - - - - -
Div Payout % 14.47% 23.61% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 39,308 35,990 29,299 0 0 0 0 -
NOSH 130,000 130,000 109,000 0 0 0 0 -
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.54% 10.90% 14.79% 0.00% 0.00% 0.00% 0.00% -
ROE 13.97% 13.38% 23.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.73 38.86 42.22 0.00 0.00 0.00 0.00 -
EPS 4.61 4.24 6.24 0.00 0.00 0.00 0.00 -
DPS 0.67 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.3167 0.2688 0.2531 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.15 24.71 25.74 0.00 0.00 0.00 0.00 -
EPS 3.07 2.69 3.81 0.00 0.00 0.00 0.00 -
DPS 0.44 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.2013 0.1639 0.2531 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 - - - - - -
Price 0.62 0.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.42 1.67 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.45 15.34 0.00 0.00 0.00 0.00 0.00 -
EY 7.43 6.52 0.00 0.00 0.00 0.00 0.00 -
DY 1.08 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.05 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 25/08/17 18/05/17 - - - - -
Price 0.645 0.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.47 1.62 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.00 14.87 0.00 0.00 0.00 0.00 0.00 -
EY 7.14 6.72 0.00 0.00 0.00 0.00 0.00 -
DY 1.03 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.99 0.00 0.00 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