[SCABLE] QoQ Annualized Quarter Result on 28-Feb-2023 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- -43.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 399,034 368,244 547,637 607,922 650,792 717,096 815,863 -37.89%
PBT -97,524 -52,924 -51,207 -41,877 -28,026 148 -111,616 -8.59%
Tax 440 2,036 -44,299 6,625 3,458 -2,332 -14,811 -
NP -97,084 -50,888 -95,506 -35,252 -24,568 -2,184 -126,427 -16.12%
-
NP to SH -97,084 -50,888 -94,617 -35,252 -24,568 -2,184 -124,671 -15.34%
-
Tax Rate - - - - - 1,575.68% - -
Total Cost 496,118 419,132 643,143 643,174 675,360 719,280 942,290 -34.77%
-
Net Worth -103,736 -7,580,715 -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 -
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth -103,736 -7,580,715 -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 -
NOSH 398,985 398,985 398,985 398,985 398,985 398,985 398,985 0.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin -24.33% -13.82% -17.44% -5.80% -3.78% -0.30% -15.50% -
ROE 0.00% 0.00% 0.00% -2.95% -1.03% -0.07% -3.76% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 100.01 92.30 137.26 152.37 163.11 179.73 221.34 -41.08%
EPS -24.34 -13.92 -23.94 -8.84 -6.16 -0.56 -33.82 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.26 -19.00 -15.00 3.00 6.00 8.00 9.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 100.01 92.30 137.26 152.37 163.11 179.73 204.48 -37.89%
EPS -24.34 -13.92 -23.94 -8.84 -6.16 -0.56 -31.25 -15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.26 -19.00 -15.00 3.00 6.00 8.00 8.3148 -
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.05 0.07 0.09 0.115 0.055 0.115 0.155 -
P/RPS 0.05 0.08 0.07 0.08 0.03 0.06 0.07 -20.07%
P/EPS -0.21 -0.55 -0.38 -1.30 -0.89 -21.01 -0.46 -40.68%
EY -486.65 -182.21 -263.49 -76.83 -111.96 -4.76 -218.21 70.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.04 0.01 0.01 0.02 -
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 24/01/24 26/10/23 27/07/23 26/04/23 26/01/23 31/10/22 01/08/22 -
Price 0.25 0.045 0.075 0.085 0.095 0.045 0.125 -
P/RPS 0.25 0.05 0.05 0.06 0.06 0.03 0.06 158.71%
P/EPS -1.03 -0.35 -0.32 -0.96 -1.54 -8.22 -0.37 97.76%
EY -97.33 -283.43 -316.19 -103.95 -64.82 -12.16 -270.58 -49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.03 0.02 0.01 0.01 -

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