[CABNET] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 0.63%
YoY- -146.2%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 31,958 14,052 42,189 32,150 20,323 12,285 68,880 -40.09%
PBT 663 97 -4,761 -949 -1,118 -17 3,829 -68.96%
Tax -72 -69 254 -4 136 -58 -1,416 -86.29%
NP 591 28 -4,507 -953 -982 -75 2,413 -60.88%
-
NP to SH 593 24 -4,509 -954 -960 -62 2,412 -60.78%
-
Tax Rate 10.86% 71.13% - - - - 36.98% -
Total Cost 31,367 14,024 46,696 33,103 21,305 12,360 66,467 -39.41%
-
Net Worth 44,043 43,525 43,507 47,064 47,047 47,940 47,994 -5.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 1,430 -
Div Payout % - - - - - - 59.29% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 44,043 43,525 43,507 47,064 47,047 47,940 47,994 -5.57%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.85% 0.20% -10.68% -2.96% -4.83% -0.61% 3.50% -
ROE 1.35% 0.06% -10.36% -2.03% -2.04% -0.13% 5.03% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.88 7.86 23.60 17.99 11.37 6.87 38.53 -40.08%
EPS 0.33 0.01 -2.52 -0.53 -0.54 -0.03 1.35 -60.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.2464 0.2435 0.2434 0.2633 0.2632 0.2682 0.2685 -5.57%
Adjusted Per Share Value based on latest NOSH - 178,750
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.88 7.86 23.60 17.99 11.37 6.87 38.53 -40.08%
EPS 0.33 0.01 -2.52 -0.53 -0.54 -0.03 1.35 -60.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.2464 0.2435 0.2434 0.2633 0.2632 0.2682 0.2685 -5.57%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.29 0.245 0.26 0.20 0.195 0.155 0.23 -
P/RPS 1.62 3.12 1.10 1.11 1.72 2.26 0.60 94.01%
P/EPS 87.42 1,824.74 -10.31 -37.47 -36.31 -446.88 17.04 197.75%
EY 1.14 0.05 -9.70 -2.67 -2.75 -0.22 5.87 -66.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
P/NAPS 1.18 1.01 1.07 0.76 0.74 0.58 0.86 23.50%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 28/05/21 25/02/21 26/11/20 25/08/20 26/06/20 27/02/20 -
Price 0.31 0.265 0.255 0.23 0.23 0.20 0.215 -
P/RPS 1.73 3.37 1.08 1.28 2.02 2.91 0.56 112.26%
P/EPS 93.44 1,973.70 -10.11 -43.09 -42.83 -576.61 15.93 225.59%
EY 1.07 0.05 -9.89 -2.32 -2.34 -0.17 6.28 -69.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
P/NAPS 1.26 1.09 1.05 0.87 0.87 0.75 0.80 35.40%

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