[CABNET] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1348.39%
YoY- -227.2%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 14,052 10,039 11,827 8,038 12,285 21,748 19,856 -20.56%
PBT 97 -3,812 169 -1,101 -17 584 1,500 -83.86%
Tax -69 258 -140 194 -58 -184 -622 -76.88%
NP 28 -3,554 29 -907 -75 400 878 -89.92%
-
NP to SH 24 -3,555 6 -898 -62 347 910 -91.12%
-
Tax Rate 71.13% - 82.84% - - 31.51% 41.47% -
Total Cost 14,024 13,593 11,798 8,945 12,360 21,348 18,978 -18.24%
-
Net Worth 43,525 43,507 47,064 47,047 47,940 47,994 47,654 -5.85%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 43,525 43,507 47,064 47,047 47,940 47,994 47,654 -5.85%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 0.20% -35.40% 0.25% -11.28% -0.61% 1.84% 4.42% -
ROE 0.06% -8.17% 0.01% -1.91% -0.13% 0.72% 1.91% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.86 5.62 6.62 4.50 6.87 12.17 11.11 -20.58%
EPS 0.01 -1.99 0.00 -0.50 -0.03 0.19 0.51 -92.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2435 0.2434 0.2633 0.2632 0.2682 0.2685 0.2666 -5.85%
Adjusted Per Share Value based on latest NOSH - 178,750
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.86 5.62 6.62 4.50 6.87 12.17 11.11 -20.58%
EPS 0.01 -1.99 0.00 -0.50 -0.03 0.19 0.51 -92.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2435 0.2434 0.2633 0.2632 0.2682 0.2685 0.2666 -5.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.245 0.26 0.20 0.195 0.155 0.23 0.20 -
P/RPS 3.12 4.63 3.02 4.34 2.26 1.89 1.80 44.24%
P/EPS 1,824.74 -13.07 5,958.33 -38.82 -446.88 118.48 39.29 1189.03%
EY 0.05 -7.65 0.02 -2.58 -0.22 0.84 2.55 -92.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 0.76 0.74 0.58 0.86 0.75 21.92%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 26/11/20 25/08/20 26/06/20 27/02/20 26/11/19 -
Price 0.265 0.255 0.23 0.23 0.20 0.215 0.21 -
P/RPS 3.37 4.54 3.48 5.11 2.91 1.77 1.89 46.99%
P/EPS 1,973.70 -12.82 6,852.08 -45.78 -576.61 110.75 41.25 1214.87%
EY 0.05 -7.80 0.01 -2.18 -0.17 0.90 2.42 -92.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 0.87 0.87 0.75 0.80 0.79 23.91%

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