[CAB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#2]

Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- 36.79%
YoY- 1092.26%
Quarter Report
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 557,305 1,954,278 1,458,775 970,073 494,209 1,718,860 1,309,656 -43.33%
PBT 67,582 85,606 74,143 36,687 29,000 -30,350 -16,162 -
Tax -11,070 -29,286 -20,306 -11,239 -6,858 -5,867 -4,191 90.74%
NP 56,512 56,320 53,837 25,448 22,142 -36,217 -20,353 -
-
NP to SH 41,872 57,716 50,036 24,886 18,193 -20,160 -10,594 -
-
Tax Rate 16.38% 34.21% 27.39% 30.63% 23.65% - - -
Total Cost 500,793 1,897,958 1,404,938 944,625 472,067 1,755,077 1,330,009 -47.76%
-
Net Worth 547,050 504,969 497,138 467,300 459,303 441,576 448,475 14.12%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 547,050 504,969 497,138 467,300 459,303 441,576 448,475 14.12%
NOSH 701,892 701,892 701,892 698,008 698,008 690,508 690,508 1.09%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.14% 2.88% 3.69% 2.62% 4.48% -2.11% -1.55% -
ROE 7.65% 11.43% 10.06% 5.33% 3.96% -4.57% -2.36% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.46 278.65 208.34 139.09 71.02 249.12 189.82 -43.95%
EPS 5.97 8.26 7.17 3.57 2.61 -2.92 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.71 0.67 0.66 0.64 0.65 12.88%
Adjusted Per Share Value based on latest NOSH - 698,008
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.48 278.70 208.03 138.34 70.48 245.12 186.77 -43.33%
EPS 5.97 8.23 7.14 3.55 2.59 -2.87 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7201 0.709 0.6664 0.655 0.6297 0.6396 14.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.49 0.48 0.525 0.50 0.515 0.47 0.475 -
P/RPS 0.62 0.17 0.25 0.36 0.73 0.19 0.25 82.91%
P/EPS 8.21 5.83 7.35 14.01 19.70 -16.09 -30.94 -
EY 12.18 17.14 13.61 7.14 5.08 -6.22 -3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.74 0.75 0.78 0.73 0.73 -9.33%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 30/05/22 25/02/22 29/11/21 27/08/21 -
Price 0.52 0.475 0.51 0.51 0.53 0.50 0.465 -
P/RPS 0.65 0.17 0.24 0.37 0.75 0.20 0.24 93.94%
P/EPS 8.71 5.77 7.14 14.29 20.27 -17.11 -30.28 -
EY 11.48 17.32 14.01 7.00 4.93 -5.84 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.72 0.76 0.80 0.78 0.72 -4.67%

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