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

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.12%
YoY- -110.54%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 586,258 608,519 425,498 693,564 667,283 763,613 792,681 -21.45%
PBT -26,053 -25,583 11,994 -81,384 -92,792 -72,985 -80,833 -59.59%
Tax -3,565 553 -2,668 -7,228 -3,572 -4,949 -5,397 -28.24%
NP -29,618 -25,030 9,326 -88,612 -96,364 -77,934 -86,230 -57.48%
-
NP to SH -26,175 -23,058 6,872 -88,679 -95,472 -79,579 -85,822 -61.34%
-
Tax Rate - - 22.24% - - - - -
Total Cost 615,876 633,549 416,172 782,176 763,647 841,547 878,911 -24.77%
-
Net Worth 12,682,000 13,316,100 0 14,584,300 13,950,200 15,535,450 158,525 3236.61%
Dividend
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 3,424 - - - - -
Div Payout % - - 49.83% - - - - -
Equity
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 12,682,000 13,316,100 0 14,584,300 13,950,200 15,535,450 158,525 3236.61%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -5.05% -4.11% 2.19% -12.78% -14.44% -10.21% -10.88% -
ROE -0.21% -0.17% 0.00% -0.61% -0.68% -0.51% -54.14% -
Per Share
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 184.91 191.93 134.21 218.76 210.47 240.85 250.02 -21.45%
EPS -8.26 -7.27 2.17 -27.97 -30.11 -25.10 -27.07 -61.33%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
NAPS 40.00 42.00 0.00 46.00 44.00 49.00 0.50 3236.61%
Adjusted Per Share Value based on latest NOSH - 317,050
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 146.94 152.52 106.65 173.83 167.25 191.39 198.67 -21.44%
EPS -6.56 -5.78 1.72 -22.23 -23.93 -19.95 -21.51 -61.34%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 31.7857 33.3749 0.00 36.5535 34.9642 38.9374 0.3973 3236.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.44 0.495 0.25 0.215 0.25 0.165 0.335 -
P/RPS 0.24 0.26 0.19 0.10 0.12 0.07 0.13 63.35%
P/EPS -5.33 -6.81 11.53 -0.77 -0.83 -0.66 -1.24 221.30%
EY -18.76 -14.69 8.67 -130.09 -120.45 -152.12 -80.80 -68.92%
DY 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.00 0.00 0.01 0.00 0.67 -96.54%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/05/21 26/02/21 - 27/11/20 28/08/20 26/06/20 25/02/20 -
Price 0.365 0.47 0.00 0.23 0.25 0.245 0.305 -
P/RPS 0.20 0.24 0.00 0.11 0.12 0.10 0.12 50.51%
P/EPS -4.42 -6.46 0.00 -0.82 -0.83 -0.98 -1.13 197.94%
EY -22.62 -15.47 0.00 -121.61 -120.45 -102.45 -88.75 -66.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.00 0.01 0.01 0.01 0.61 -96.27%

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