[SCABLE] QoQ TTM Result on 30-Jun-2020 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -19.97%
YoY- -133.32%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 608,519 425,498 693,564 667,283 763,613 792,681 791,573 -18.90%
PBT -25,583 11,994 -81,384 -92,792 -72,985 -80,833 -42,660 -33.46%
Tax 553 -2,668 -7,228 -3,572 -4,949 -5,397 828 -27.50%
NP -25,030 9,326 -88,612 -96,364 -77,934 -86,230 -41,832 -33.58%
-
NP to SH -23,058 6,872 -88,679 -95,472 -79,579 -85,822 -42,120 -38.13%
-
Tax Rate - 22.24% - - - - - -
Total Cost 633,549 416,172 782,176 763,647 841,547 878,911 833,405 -19.62%
-
Net Worth 13,316,100 0 14,584,300 13,950,200 15,535,450 158,525 22,827,600 -34.91%
Dividend
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 3,424 - - - - - -
Div Payout % - 49.83% - - - - - -
Equity
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 13,316,100 0 14,584,300 13,950,200 15,535,450 158,525 22,827,600 -34.91%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -4.11% 2.19% -12.78% -14.44% -10.21% -10.88% -5.28% -
ROE -0.17% 0.00% -0.61% -0.68% -0.51% -54.14% -0.18% -
Per Share
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 191.93 134.21 218.76 210.47 240.85 250.02 249.67 -18.90%
EPS -7.27 2.17 -27.97 -30.11 -25.10 -27.07 -13.28 -38.13%
DPS 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.00 0.00 46.00 44.00 49.00 0.50 72.00 -34.91%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 152.52 106.65 173.83 167.25 191.39 198.67 198.40 -18.90%
EPS -5.78 1.72 -22.23 -23.93 -19.95 -21.51 -10.56 -38.13%
DPS 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.3749 0.00 36.5535 34.9642 38.9374 0.3973 57.2142 -34.91%
Price Multiplier on Financial Quarter End Date
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.495 0.25 0.215 0.25 0.165 0.335 0.265 -
P/RPS 0.26 0.19 0.10 0.12 0.07 0.13 0.11 98.48%
P/EPS -6.81 11.53 -0.77 -0.83 -0.66 -1.24 -1.99 166.56%
EY -14.69 8.67 -130.09 -120.45 -152.12 -80.80 -50.13 -62.40%
DY 0.00 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.00 0.01 0.00 0.67 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 26/02/21 - 27/11/20 28/08/20 26/06/20 25/02/20 22/11/19 -
Price 0.47 0.00 0.23 0.25 0.245 0.305 0.245 -
P/RPS 0.24 0.00 0.11 0.12 0.10 0.12 0.10 100.91%
P/EPS -6.46 0.00 -0.82 -0.83 -0.98 -1.13 -1.84 172.05%
EY -15.47 0.00 -121.61 -120.45 -102.45 -88.75 -54.22 -63.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.01 0.01 0.01 0.61 0.00 -

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 ⃤ & 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