[SCABLE] QoQ TTM Result on 30-Nov-2020

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020
Profit Trend
QoQ- 107.75%
YoY- 129.8%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 261,979 586,258 608,519 425,498 693,564 667,283 763,613 -60.01%
PBT -13,091 -26,053 -25,583 11,994 -81,384 -92,792 -72,985 -77.05%
Tax -1,865 -3,565 553 -2,668 -7,228 -3,572 -4,949 -56.66%
NP -14,956 -29,618 -25,030 9,326 -88,612 -96,364 -77,934 -75.69%
-
NP to SH -13,957 -26,175 -23,058 6,872 -88,679 -95,472 -79,579 -77.49%
-
Tax Rate - - - 22.24% - - - -
Total Cost 276,935 615,876 633,549 416,172 782,176 763,647 841,547 -61.41%
-
Net Worth 13,316,100 12,682,000 13,316,100 0 14,584,300 13,950,200 15,535,450 -12.37%
Dividend
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,424 - - - -
Div Payout % - - - 49.83% - - - -
Equity
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 13,316,100 12,682,000 13,316,100 0 14,584,300 13,950,200 15,535,450 -12.37%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.71% -5.05% -4.11% 2.19% -12.78% -14.44% -10.21% -
ROE -0.10% -0.21% -0.17% 0.00% -0.61% -0.68% -0.51% -
Per Share
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 82.63 184.91 191.93 134.21 218.76 210.47 240.85 -60.01%
EPS -4.40 -8.26 -7.27 2.17 -27.97 -30.11 -25.10 -77.50%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 42.00 40.00 42.00 0.00 46.00 44.00 49.00 -12.37%
Adjusted Per Share Value based on latest NOSH - 317,050
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 65.66 146.94 152.52 106.65 173.83 167.25 191.39 -60.01%
EPS -3.50 -6.56 -5.78 1.72 -22.23 -23.93 -19.95 -77.49%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 33.3749 31.7857 33.3749 0.00 36.5535 34.9642 38.9374 -12.37%
Price Multiplier on Financial Quarter End Date
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
Date 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 -
Price 0.345 0.44 0.495 0.25 0.215 0.25 0.165 -
P/RPS 0.42 0.24 0.26 0.19 0.10 0.12 0.07 364.22%
P/EPS -7.84 -5.33 -6.81 11.53 -0.77 -0.83 -0.66 733.43%
EY -12.76 -18.76 -14.69 8.67 -130.09 -120.45 -152.12 -88.03%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.00 0.00 0.01 0.00 -
Price Multiplier on Announcement Date
31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 CAGR
Date - 28/05/21 26/02/21 - 27/11/20 28/08/20 26/06/20 -
Price 0.00 0.365 0.47 0.00 0.23 0.25 0.245 -
P/RPS 0.00 0.20 0.24 0.00 0.11 0.12 0.10 -
P/EPS 0.00 -4.42 -6.46 0.00 -0.82 -0.83 -0.98 -
EY 0.00 -22.62 -15.47 0.00 -121.61 -120.45 -102.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.00 0.01 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