[CABNET] QoQ Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Revenue 18,535 17,109 - 17,775 - 19,184 - - QoQ % 8.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 96.62% 89.18% 0.00% 92.66% 0.00% 100.00% -
PBT 929 -923 - -52 - -117 - - QoQ % 200.65% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -794.02% 788.89% 0.00% 44.44% 0.00% 100.00% -
Tax 781 -393 - -89 - -317 - - QoQ % 298.73% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -246.37% 123.97% 0.00% 28.08% 0.00% 100.00% -
NP 1,710 -1,316 - -141 - -434 - - QoQ % 229.94% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -394.01% 303.23% 0.00% 32.49% 0.00% 100.00% -
NP to SH 1,710 -1,316 - -141 - -434 - - QoQ % 229.94% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -394.01% 303.23% 0.00% 32.49% 0.00% 100.00% -
Tax Rate -84.07 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 16,825 18,425 - 17,916 - 19,618 - - QoQ % -8.68% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 85.76% 93.92% 0.00% 91.32% 0.00% 100.00% -
Net Worth 44,848 43,132 - 44,455 - 44,598 - - QoQ % 3.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.56% 96.71% 0.00% 99.68% 0.00% 100.00% -
Dividend 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Net Worth 44,848 43,132 - 44,455 - 44,598 - - QoQ % 3.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.56% 96.71% 0.00% 99.68% 0.00% 100.00% -
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 178,750 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
NP Margin 9.23 % -7.69 % - % -0.79 % - % -2.26 % - % - QoQ % 220.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -408.41% 340.27% 0.00% 34.96% 0.00% 100.00% -
ROE 3.81 % -3.05 % - % -0.32 % - % -0.97 % - % - QoQ % 224.92% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -392.78% 314.43% 0.00% 32.99% 0.00% 100.00% -
Per Share 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
RPS 10.37 9.57 - 9.94 - 10.73 - - QoQ % 8.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 96.64% 89.19% 0.00% 92.64% 0.00% 100.00% -
EPS 0.96 -0.74 - -0.08 - -0.24 - - QoQ % 229.73% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -400.00% 308.33% 0.00% 33.33% 0.00% 100.00% -
DPS 0.00 0.00 - 0.00 - 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2509 0.2413 - 0.2487 - 0.2495 - - QoQ % 3.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.56% 96.71% 0.00% 99.68% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 178,750 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
RPS 10.37 9.57 - 9.94 - 10.73 - - QoQ % 8.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 96.64% 89.19% 0.00% 92.64% 0.00% 100.00% -
EPS 0.96 -0.74 - -0.08 - -0.24 - - QoQ % 229.73% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -400.00% 308.33% 0.00% 33.33% 0.00% 100.00% -
DPS 0.00 0.00 - 0.00 - 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2509 0.2413 - 0.2487 - 0.2495 - - QoQ % 3.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.56% 96.71% 0.00% 99.68% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Date 28/02/23 30/12/22 30/11/22 30/09/22 30/08/22 30/06/22 31/05/22 -
Price 0.2350 0.2250 0.2250 0.2200 0.2450 0.2400 0.2350 -
P/RPS 2.27 2.35 0.00 2.21 0.00 2.24 0.00 - QoQ % -3.40% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.34% 104.91% 0.00% 98.66% 0.00% 100.00% -
P/EPS 24.57 -30.56 0.00 -278.90 0.00 -98.85 0.00 - QoQ % 180.40% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -24.86% 30.92% -0.00% 282.14% -0.00% 100.00% -
EY 4.07 -3.27 0.00 -0.36 0.00 -1.01 0.00 - QoQ % 224.46% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -402.97% 323.76% -0.00% 35.64% -0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 0.93 0.00 0.88 0.00 0.96 0.00 - QoQ % 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.92% 96.88% 0.00% 91.67% 0.00% 100.00% -
Price Multiplier on Announcement Date 28/02/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Date 27/04/23 27/02/23 - 29/11/22 - 29/08/22 - -
Price 0.2150 0.2350 0.0000 0.2000 0.0000 0.2400 0.0000 -
P/RPS 2.07 2.46 0.00 2.01 0.00 2.24 0.00 - QoQ % -15.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.41% 109.82% 0.00% 89.73% 0.00% 100.00% -
P/EPS 22.47 -31.92 0.00 -253.55 0.00 -98.85 0.00 - QoQ % 170.39% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -22.73% 32.29% -0.00% 256.50% -0.00% 100.00% -
EY 4.45 -3.13 0.00 -0.39 0.00 -1.01 0.00 - QoQ % 242.17% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -440.59% 309.90% -0.00% 38.61% -0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.86 0.97 0.00 0.80 0.00 0.96 0.00 - QoQ % -11.34% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.58% 101.04% 0.00% 83.33% 0.00% 100.00% -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CabNet - Financial Results 2021Q3 combine.pdf 
