[CABNET] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.91%
YoY- -332.67%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 77,685 24,052 77,907 43,956 67,896 50,138 51,146 8.42%
PBT 178 771 2,640 -4,647 3,129 5,714 5,953 -49.28%
Tax 171 -409 -1,090 243 -1,234 -1,484 -1,524 -
NP 349 362 1,550 -4,404 1,895 4,230 4,429 -38.82%
-
NP to SH 349 362 1,556 -4,423 1,901 4,277 4,429 -38.82%
-
Tax Rate -96.07% 53.05% 41.29% - 39.44% 25.97% 25.60% -
Total Cost 77,336 23,690 76,357 48,360 66,001 45,908 46,717 10.24%
-
Net Worth 44,937 0 45,027 43,525 47,940 47,475 44,252 0.29%
Dividend
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - 568 -
Div Payout % - - - - - - 12.83% -
Equity
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 44,937 0 45,027 43,525 47,940 47,475 44,252 0.29%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 130,000 6.35%
Ratio Analysis
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.45% 1.51% 1.99% -10.02% 2.79% 8.44% 8.66% -
ROE 0.78% 0.00% 3.46% -10.16% 3.97% 9.01% 10.01% -
Per Share
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.46 13.46 43.58 24.59 37.98 28.05 39.34 1.94%
EPS 0.20 0.20 0.87 -2.47 1.06 2.39 3.41 -42.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.2514 0.00 0.2519 0.2435 0.2682 0.2656 0.3404 -5.69%
Adjusted Per Share Value based on latest NOSH - 178,750
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.46 13.46 43.58 24.59 37.98 28.05 28.61 8.42%
EPS 0.20 0.20 0.87 -2.47 1.06 2.39 2.48 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.2514 0.00 0.2519 0.2435 0.2682 0.2656 0.2476 0.29%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.20 0.235 0.24 0.245 0.155 0.285 0.595 -
P/RPS 0.46 1.75 0.55 1.00 0.41 1.02 1.51 -20.54%
P/EPS 102.44 116.04 27.57 -9.90 14.57 11.91 17.46 40.81%
EY 0.98 0.86 3.63 -10.10 6.86 8.40 5.73 -28.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 0.80 0.00 0.95 1.01 0.58 1.07 1.75 -14.05%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/07/23 - 30/05/22 28/05/21 26/06/20 28/05/19 30/05/18 -
Price 0.22 0.00 0.24 0.265 0.20 0.24 0.57 -
P/RPS 0.51 0.00 0.55 1.08 0.53 0.86 1.45 -18.29%
P/EPS 112.68 0.00 27.57 -10.71 18.81 10.03 16.73 44.61%
EY 0.89 0.00 3.63 -9.34 5.32 9.97 5.98 -30.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 0.88 0.00 0.95 1.09 0.75 0.90 1.67 -11.65%

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