[CABNET] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -21.19%
YoY- -55.55%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 42,189 53,898 61,927 67,896 68,880 62,910 54,629 -15.75%
PBT -4,761 -365 966 3,129 3,829 6,198 5,992 -
Tax 254 -188 -670 -1,234 -1,416 -1,945 -1,644 -
NP -4,507 -553 296 1,895 2,413 4,253 4,348 -
-
NP to SH -4,509 -607 297 1,901 2,412 4,330 4,409 -
-
Tax Rate - - 69.36% 39.44% 36.98% 31.38% 27.44% -
Total Cost 46,696 54,451 61,631 66,001 66,467 58,657 50,281 -4.79%
-
Net Worth 43,507 47,064 47,047 47,940 47,994 47,654 46,743 -4.64%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 43,507 47,064 47,047 47,940 47,994 47,654 46,743 -4.64%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -10.68% -1.03% 0.48% 2.79% 3.50% 6.76% 7.96% -
ROE -10.36% -1.29% 0.63% 3.97% 5.03% 9.09% 9.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.60 30.15 34.64 37.98 38.53 35.19 30.56 -15.76%
EPS -2.52 -0.34 0.17 1.06 1.35 2.42 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2434 0.2633 0.2632 0.2682 0.2685 0.2666 0.2615 -4.64%
Adjusted Per Share Value based on latest NOSH - 178,750
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.60 30.15 34.64 37.98 38.53 35.19 30.56 -15.76%
EPS -2.52 -0.34 0.17 1.06 1.35 2.42 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2434 0.2633 0.2632 0.2682 0.2685 0.2666 0.2615 -4.64%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.26 0.20 0.195 0.155 0.23 0.20 0.20 -
P/RPS 1.10 0.66 0.56 0.41 0.60 0.57 0.65 41.78%
P/EPS -10.31 -58.90 117.36 14.57 17.04 8.26 8.11 -
EY -9.70 -1.70 0.85 6.86 5.87 12.11 12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.76 0.74 0.58 0.86 0.75 0.76 25.48%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 25/08/20 26/06/20 27/02/20 26/11/19 27/08/19 -
Price 0.255 0.23 0.23 0.20 0.215 0.21 0.19 -
P/RPS 1.08 0.76 0.66 0.53 0.56 0.60 0.62 44.52%
P/EPS -10.11 -67.73 138.43 18.81 15.93 8.67 7.70 -
EY -9.89 -1.48 0.72 5.32 6.28 11.54 12.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.87 0.75 0.80 0.79 0.73 27.28%

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