[CABNET] YoY Annualized Quarter Result on 31-May-2024 [#1]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
26-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-May-2024 [#1]
Profit Trend
QoQ- 47.33%
YoY- 1273.96%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 174,800 97,064 0 96,208 56,208 49,140 53,076 25.91%
PBT 7,612 896 0 3,084 388 -68 2,732 21.90%
Tax -2,336 -512 0 -1,636 -276 -232 -960 18.75%
NP 5,276 384 0 1,448 112 -300 1,772 23.48%
-
NP to SH 5,276 384 0 1,448 96 -248 1,796 23.16%
-
Tax Rate 30.69% 57.14% - 53.05% 71.13% - 35.14% -
Total Cost 169,524 96,680 0 94,760 56,096 49,440 51,304 25.99%
-
Net Worth 49,605 44,937 0 45,027 43,525 47,940 47,475 0.85%
Dividend
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 49,605 44,937 0 45,027 43,525 47,940 47,475 0.85%
NOSH 178,243 178,750 178,750 178,750 178,750 178,750 178,750 -0.05%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 3.02% 0.40% 0.00% 1.51% 0.20% -0.61% 3.34% -
ROE 10.64% 0.85% 0.00% 3.22% 0.22% -0.52% 3.78% -
Per Share
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 98.07 54.30 0.00 53.82 31.45 27.49 29.69 25.98%
EPS 2.96 0.20 0.00 0.80 0.04 -0.12 1.00 23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.2514 0.00 0.2519 0.2435 0.2682 0.2656 0.90%
Adjusted Per Share Value based on latest NOSH - 178,243
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 98.07 54.46 0.00 53.98 31.53 27.57 29.78 25.91%
EPS 2.96 0.22 0.00 0.81 0.05 -0.14 1.01 23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.2521 0.00 0.2526 0.2442 0.269 0.2664 0.84%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 29/03/19 -
Price 0.245 0.20 0.235 0.24 0.245 0.155 0.285 -
P/RPS 0.25 0.37 0.00 0.45 0.78 0.56 0.96 -22.90%
P/EPS 8.28 93.10 0.00 29.63 456.18 -111.72 28.37 -21.18%
EY 12.08 1.07 0.00 3.38 0.22 -0.90 3.53 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.00 0.95 1.01 0.58 1.07 -3.70%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 26/07/24 27/07/23 - 30/05/22 28/05/21 26/06/20 28/05/19 -
Price 0.66 0.22 0.00 0.24 0.265 0.20 0.24 -
P/RPS 0.67 0.41 0.00 0.45 0.84 0.73 0.81 -3.60%
P/EPS 22.30 102.41 0.00 29.63 493.42 -144.15 23.89 -1.32%
EY 4.48 0.98 0.00 3.38 0.20 -0.69 4.19 1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 0.88 0.00 0.95 1.09 0.75 0.90 20.58%

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