[CABNET] QoQ Cumulative Quarter Result on 31-Dec-2021

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 52.63%
YoY- 127.01%
View:
Show?
Cumulative Result
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 0 24,052 0 67,907 47,799 31,958 14,052 -
PBT 0 771 0 1,966 1,202 663 97 -
Tax 0 -409 0 -750 -406 -72 -69 -
NP 0 362 0 1,216 796 591 28 -
-
NP to SH 0 362 0 1,218 798 593 24 -
-
Tax Rate - 53.05% - 38.15% 33.78% 10.86% 71.13% -
Total Cost 0 23,690 0 66,691 47,003 31,367 14,024 -
-
Net Worth 0 45,027 44,669 44,669 44,258 44,043 43,525 -
Dividend
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 0 45,027 44,669 44,669 44,258 44,043 43,525 -
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.00% 1.51% 0.00% 1.79% 1.67% 1.85% 0.20% -
ROE 0.00% 0.80% 0.00% 2.73% 1.80% 1.35% 0.06% -
Per Share
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.00 13.46 0.00 37.99 26.74 17.88 7.86 -
EPS 0.00 0.20 0.00 0.68 0.45 0.33 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2519 0.2499 0.2499 0.2476 0.2464 0.2435 -
Adjusted Per Share Value based on latest NOSH - 178,750
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.00 13.46 0.00 37.99 26.74 17.88 7.86 -
EPS 0.00 0.20 0.00 0.68 0.45 0.33 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2519 0.2499 0.2499 0.2476 0.2464 0.2435 -
Price Multiplier on Financial Quarter End Date
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.235 0.24 0.245 0.26 0.30 0.29 0.245 -
P/RPS 0.00 1.78 0.00 0.68 1.12 1.62 3.12 -
P/EPS 0.00 118.51 0.00 38.16 67.20 87.42 1,824.74 -
EY 0.00 0.84 0.00 2.62 1.49 1.14 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.95 0.98 1.04 1.21 1.18 1.01 -
Price Multiplier on Announcement Date
31/05/22 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date - 30/05/22 - 24/02/22 25/11/21 26/08/21 28/05/21 -
Price 0.00 0.24 0.00 0.25 0.275 0.31 0.265 -
P/RPS 0.00 1.78 0.00 0.66 1.03 1.73 3.37 -
P/EPS 0.00 118.51 0.00 36.69 61.60 93.44 1,973.70 -
EY 0.00 0.84 0.00 2.73 1.62 1.07 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.95 0.00 1.00 1.11 1.26 1.09 -

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