[CABNET] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 92.22%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 47,132 27,276 13,269 47,183 31,405 19,830 10,314 175.12%
PBT 3,245 1,745 683 6,252 3,299 2,005 1,221 91.75%
Tax -1,232 -610 -240 -1,572 -859 -538 -328 141.43%
NP 2,013 1,135 443 4,680 2,440 1,467 893 71.83%
-
NP to SH 2,065 1,155 449 4,721 2,456 1,467 893 74.77%
-
Tax Rate 37.97% 34.96% 35.14% 25.14% 26.04% 26.83% 26.86% -
Total Cost 45,119 26,141 12,826 42,503 28,965 18,363 9,421 183.85%
-
Net Worth 47,654 46,743 47,475 40,774 36,814 32,034 44,252 5.05%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,430 - - 1,239 1,175 - - -
Div Payout % 69.25% - - 26.26% 47.87% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 47,654 46,743 47,475 40,774 36,814 32,034 44,252 5.05%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 130,000 23.62%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.27% 4.16% 3.34% 9.92% 7.77% 7.40% 8.66% -
ROE 4.33% 2.47% 0.95% 11.58% 6.67% 4.58% 2.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.37 15.26 7.42 30.45 21.37 15.16 7.93 122.62%
EPS 1.16 0.65 0.25 3.05 1.67 1.12 0.69 41.34%
DPS 0.80 0.00 0.00 0.80 0.80 0.00 0.00 -
NAPS 0.2666 0.2615 0.2656 0.2631 0.2505 0.2449 0.3404 -15.02%
Adjusted Per Share Value based on latest NOSH - 178,750
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.37 15.26 7.42 26.40 17.57 11.09 5.77 175.14%
EPS 1.16 0.65 0.25 2.64 1.37 0.82 0.50 75.16%
DPS 0.80 0.00 0.00 0.69 0.66 0.00 0.00 -
NAPS 0.2666 0.2615 0.2656 0.2281 0.206 0.1792 0.2476 5.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.20 0.20 0.285 0.22 0.305 0.375 0.595 -
P/RPS 0.76 1.31 3.84 0.72 1.43 2.47 7.50 -78.23%
P/EPS 17.31 30.95 113.46 7.22 18.25 33.44 86.62 -65.78%
EY 5.78 3.23 0.88 13.85 5.48 2.99 1.15 193.12%
DY 4.00 0.00 0.00 3.64 2.62 0.00 0.00 -
P/NAPS 0.75 0.76 1.07 0.84 1.22 1.53 1.75 -43.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.21 0.19 0.24 0.235 0.27 0.315 0.57 -
P/RPS 0.80 1.25 3.23 0.77 1.26 2.08 7.18 -76.81%
P/EPS 18.18 29.40 95.55 7.71 16.16 28.09 82.98 -63.62%
EY 5.50 3.40 1.05 12.96 6.19 3.56 1.21 174.14%
DY 3.81 0.00 0.00 3.40 2.96 0.00 0.00 -
P/NAPS 0.79 0.73 0.90 0.89 1.08 1.29 1.67 -39.26%

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