[CABNET] QoQ TTM Result on 31-May-2022 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- -76.74%
YoY- -76.74%
View:
Show?
TTM Result
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Revenue 81,119 43,236 79,185 24,052 77,907 0 67,907 26.83%
PBT 1,366 654 1,957 771 2,640 0 1,966 -38.54%
Tax -1,159 -726 -1,404 -409 -1,090 0 -750 78.94%
NP 207 -72 553 362 1,550 0 1,216 -90.62%
-
NP to SH 207 -72 553 362 1,556 0 1,218 -90.64%
-
Tax Rate 84.85% 111.01% 71.74% 53.05% 41.29% - 38.15% -
Total Cost 80,912 43,308 78,632 23,690 76,357 0 66,691 29.48%
-
Net Worth 44,455 0 44,598 0 45,027 44,669 44,669 -0.64%
Dividend
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Net Worth 44,455 0 44,598 0 45,027 44,669 44,669 -0.64%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 0.00%
Ratio Analysis
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
NP Margin 0.26% -0.17% 0.70% 1.51% 1.99% 0.00% 1.79% -
ROE 0.47% 0.00% 1.24% 0.00% 3.46% 0.00% 2.73% -
Per Share
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
RPS 45.38 24.19 44.30 13.46 43.58 0.00 37.99 26.82%
EPS 0.12 -0.04 0.31 0.20 0.87 0.00 0.68 -90.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2487 0.00 0.2495 0.00 0.2519 0.2499 0.2499 -0.64%
Adjusted Per Share Value based on latest NOSH - 178,750
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
RPS 45.38 24.19 44.30 13.46 43.58 0.00 37.99 26.82%
EPS 0.12 -0.04 0.31 0.20 0.87 0.00 0.68 -90.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2487 0.00 0.2495 0.00 0.2519 0.2499 0.2499 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Date 30/09/22 30/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 -
Price 0.22 0.245 0.24 0.235 0.24 0.245 0.26 -
P/RPS 0.48 1.01 0.54 1.75 0.55 0.00 0.68 -37.22%
P/EPS 189.98 -608.25 77.58 116.04 27.57 0.00 38.16 755.10%
EY 0.53 -0.16 1.29 0.86 3.63 0.00 2.62 -88.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.96 0.00 0.95 0.98 1.04 -20.01%
Price Multiplier on Announcement Date
30/09/22 31/08/22 30/06/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Date 29/11/22 - 29/08/22 - 30/05/22 - 24/02/22 -
Price 0.20 0.00 0.24 0.00 0.24 0.00 0.25 -
P/RPS 0.44 0.00 0.54 0.00 0.55 0.00 0.66 -41.84%
P/EPS 172.71 0.00 77.58 0.00 27.57 0.00 36.69 693.39%
EY 0.58 0.00 1.29 0.00 3.63 0.00 2.73 -87.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.96 0.00 0.95 0.00 1.00 -25.79%

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