[SCABLE] QoQ TTM Result on 30-Nov-2022 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 0.63%
YoY- -183.24%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
Revenue 460,424 547,637 516,644 558,652 595,215 591,017 671,614 -23.35%
PBT -64,475 -51,207 -102,584 -87,068 -86,720 -98,977 -42,173 34.86%
Tax -43,207 -44,299 -15,146 -15,438 -16,072 -15,149 6,045 -
NP -107,682 -95,506 -117,730 -102,506 -102,792 -114,126 -36,128 115.87%
-
NP to SH -106,785 -94,609 -116,561 -101,295 -101,936 -112,734 -35,188 118.63%
-
Tax Rate - - - - - - - -
Total Cost 568,106 643,143 634,374 661,158 698,007 705,143 707,742 -14.34%
-
Net Worth -7,580,715 -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 -
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
Net Worth -7,580,715 -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 -
NOSH 398,985 398,985 398,985 398,985 398,985 398,985 398,985 0.00%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
NP Margin -23.39% -17.44% -22.79% -18.35% -17.27% -19.31% -5.38% -
ROE 0.00% 0.00% -9.74% -4.23% -3.19% -3.40% -0.25% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
RPS 115.40 137.26 129.49 140.02 149.18 160.34 185.54 -28.43%
EPS -26.76 -23.71 -29.21 -25.39 -25.55 -30.58 -9.72 104.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -19.00 -15.00 3.00 6.00 8.00 9.00 39.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
RPS 115.40 137.26 129.49 140.02 149.18 148.13 168.33 -23.35%
EPS -26.76 -23.71 -29.21 -25.39 -25.55 -28.26 -8.82 118.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -19.00 -15.00 3.00 6.00 8.00 8.3148 35.3833 -
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 31/03/22 -
Price 0.07 0.09 0.115 0.055 0.115 0.155 0.165 -
P/RPS 0.06 0.07 0.09 0.04 0.08 0.10 0.09 -24.85%
P/EPS -0.26 -0.38 -0.39 -0.22 -0.45 -0.51 -1.70 -73.36%
EY -382.35 -263.47 -254.04 -461.60 -222.16 -197.31 -58.91 273.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 0.01 0.01 0.02 0.00 -
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 CAGR
Date 26/10/23 27/07/23 26/04/23 26/01/23 31/10/22 01/08/22 26/05/22 -
Price 0.045 0.075 0.085 0.095 0.045 0.125 0.155 -
P/RPS 0.04 0.05 0.07 0.07 0.03 0.08 0.08 -38.64%
P/EPS -0.17 -0.32 -0.29 -0.37 -0.18 -0.41 -1.59 -79.30%
EY -594.76 -316.17 -343.70 -267.24 -567.75 -244.67 -62.72 387.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.03 0.02 0.01 0.01 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