[CABNET] QoQ TTM Result on 30-Sep-2021

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- 6.73%
YoY- -354.2%
View:
Show?
TTM Result
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 77,907 0 67,907 57,838 53,824 43,956 42,189 63.56%
PBT 2,640 0 1,966 -2,610 -2,980 -4,647 -4,761 -
Tax -1,090 0 -750 -148 46 243 254 -
NP 1,550 0 1,216 -2,758 -2,934 -4,404 -4,507 -
-
NP to SH 1,556 0 1,218 -2,757 -2,956 -4,423 -4,509 -
-
Tax Rate 41.29% - 38.15% - - - - -
Total Cost 76,357 0 66,691 60,596 56,758 48,360 46,696 48.36%
-
Net Worth 45,027 44,669 44,669 44,258 44,043 43,525 43,507 2.79%
Dividend
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 45,027 44,669 44,669 44,258 44,043 43,525 43,507 2.79%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.99% 0.00% 1.79% -4.77% -5.45% -10.02% -10.68% -
ROE 3.46% 0.00% 2.73% -6.23% -6.71% -10.16% -10.36% -
Per Share
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.58 0.00 37.99 32.36 30.11 24.59 23.60 63.56%
EPS 0.87 0.00 0.68 -1.54 -1.65 -2.47 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2499 0.2499 0.2476 0.2464 0.2435 0.2434 2.79%
Adjusted Per Share Value based on latest NOSH - 178,750
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.58 0.00 37.99 32.36 30.11 24.59 23.60 63.56%
EPS 0.87 0.00 0.68 -1.54 -1.65 -2.47 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2499 0.2499 0.2476 0.2464 0.2435 0.2434 2.79%
Price Multiplier on Financial Quarter End Date
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.24 0.245 0.26 0.30 0.29 0.245 0.26 -
P/RPS 0.55 0.00 0.68 0.93 0.96 1.00 1.10 -42.65%
P/EPS 27.57 0.00 38.16 -19.45 -17.54 -9.90 -10.31 -
EY 3.63 0.00 2.62 -5.14 -5.70 -10.10 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.04 1.21 1.18 1.01 1.07 -9.10%
Price Multiplier on Announcement Date
31/03/22 28/02/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/05/22 - 24/02/22 25/11/21 26/08/21 28/05/21 25/02/21 -
Price 0.24 0.00 0.25 0.275 0.31 0.265 0.255 -
P/RPS 0.55 0.00 0.66 0.85 1.03 1.08 1.08 -41.80%
P/EPS 27.57 0.00 36.69 -17.83 -18.75 -10.71 -10.11 -
EY 3.63 0.00 2.73 -5.61 -5.33 -9.34 -9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 1.00 1.11 1.26 1.09 1.05 -7.71%

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