[CABNET] QoQ TTM Result on 30-Nov-2023 [#3]

Announcement Date
30-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
30-Nov-2023 [#3]
Profit Trend
QoQ- 195.52%
YoY- 938.26%
View:
Show?
TTM Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
Revenue 198,671 155,669 111,574 77,685 72,603 78,120 36,959 284.28%
PBT 5,741 5,401 1,731 178 -163 -321 -169 -
Tax -2,160 -581 -100 171 -18 -1,208 -406 281.11%
NP 3,581 4,820 1,631 349 -181 -1,529 -575 -
-
NP to SH 3,581 4,820 1,631 349 -181 -1,529 -575 -
-
Tax Rate 37.62% 10.76% 5.78% -96.07% - - - -
Total Cost 195,090 150,849 109,943 77,336 72,784 79,649 37,534 274.07%
-
Net Worth 48,423 47,958 46,081 44,937 44,848 43,132 0 -
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
Net Worth 48,423 47,958 46,081 44,937 44,848 43,132 0 -
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
NP Margin 1.80% 3.10% 1.46% 0.45% -0.25% -1.96% -1.56% -
ROE 7.40% 10.05% 3.54% 0.78% -0.40% -3.54% 0.00% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
RPS 111.14 87.09 62.42 43.46 40.62 43.70 20.68 284.21%
EPS 2.00 2.70 0.91 0.20 -0.10 -0.86 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2683 0.2578 0.2514 0.2509 0.2413 0.00 -
Adjusted Per Share Value based on latest NOSH - 178,750
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
RPS 111.14 87.09 62.42 43.46 40.62 43.70 20.68 284.21%
EPS 2.00 2.70 0.91 0.20 -0.10 -0.86 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2683 0.2578 0.2514 0.2509 0.2413 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/12/22 30/11/22 -
Price 0.245 0.23 0.235 0.20 0.235 0.225 0.225 -
P/RPS 0.22 0.26 0.38 0.46 0.58 0.51 1.09 -72.22%
P/EPS 12.23 8.53 25.75 102.44 -232.08 -26.30 -69.95 -
EY 8.18 11.72 3.88 0.98 -0.43 -3.80 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.91 0.80 0.94 0.93 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 31/12/22 30/11/22 CAGR
Date 29/04/24 30/01/24 27/10/23 27/07/23 27/04/23 27/02/23 - -
Price 0.265 0.26 0.215 0.22 0.215 0.235 0.00 -
P/RPS 0.24 0.30 0.34 0.51 0.53 0.54 0.00 -
P/EPS 13.23 9.64 23.56 112.68 -212.33 -27.47 0.00 -
EY 7.56 10.37 4.24 0.89 -0.47 -3.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 0.83 0.88 0.86 0.97 0.00 -

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