[CABNET] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -80.18%
YoY- -49.72%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 21,748 19,856 14,007 13,269 15,778 11,575 9,516 73.24%
PBT 584 1,500 1,062 683 2,953 1,294 784 -17.78%
Tax -184 -622 -370 -240 -713 -321 -210 -8.41%
NP 400 878 692 443 2,240 973 574 -21.34%
-
NP to SH 347 910 706 449 2,265 989 574 -28.43%
-
Tax Rate 31.51% 41.47% 34.84% 35.14% 24.14% 24.81% 26.79% -
Total Cost 21,348 18,978 13,315 12,826 13,538 10,602 8,942 78.34%
-
Net Worth 47,994 47,654 46,743 47,475 40,774 36,814 32,034 30.83%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 47,994 47,654 46,743 47,475 40,774 36,814 32,034 30.83%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.84% 4.42% 4.94% 3.34% 14.20% 8.41% 6.03% -
ROE 0.72% 1.91% 1.51% 0.95% 5.55% 2.69% 1.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.17 11.11 7.84 7.42 10.18 7.88 7.27 40.85%
EPS 0.19 0.51 0.39 0.25 1.46 0.67 0.44 -42.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2666 0.2615 0.2656 0.2631 0.2505 0.2449 6.30%
Adjusted Per Share Value based on latest NOSH - 178,750
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.17 11.11 7.84 7.42 8.83 6.48 5.32 73.35%
EPS 0.19 0.51 0.39 0.25 1.27 0.55 0.32 -29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2666 0.2615 0.2656 0.2281 0.206 0.1792 30.84%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.23 0.20 0.20 0.285 0.22 0.305 0.375 -
P/RPS 1.89 1.80 2.55 3.84 2.16 3.87 5.15 -48.64%
P/EPS 118.48 39.29 50.64 113.46 15.05 45.32 85.46 24.25%
EY 0.84 2.55 1.97 0.88 6.64 2.21 1.17 -19.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.76 1.07 0.84 1.22 1.53 -31.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 27/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.215 0.21 0.19 0.24 0.235 0.27 0.315 -
P/RPS 1.77 1.89 2.42 3.23 2.31 3.43 4.33 -44.83%
P/EPS 110.75 41.25 48.11 95.55 16.08 40.12 71.78 33.41%
EY 0.90 2.42 2.08 1.05 6.22 2.49 1.39 -25.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.73 0.90 0.89 1.08 1.29 -27.21%

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