[SCABLE] QoQ TTM Result on 31-Aug-2021 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- 27.83%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
Revenue 182,685 629,494 579,212 271,733 616,885 261,979 586,258 -72.03%
PBT -13,702 -38,061 -38,812 -12,139 -20,595 -13,091 -26,053 -50.45%
Tax 1,678 -1,540 100 -3,558 -1,574 -1,865 -3,565 -
NP -12,024 -39,601 -38,712 -15,697 -22,169 -14,956 -29,618 -62.66%
-
NP to SH -12,379 -38,866 -35,763 -15,143 -20,983 -13,957 -26,175 -55.88%
-
Tax Rate - - - - - - - -
Total Cost 194,709 669,095 617,924 287,430 639,054 276,935 615,876 -71.58%
-
Net Worth 0 12,364,950 13,316,100 0 13,316,100 13,316,100 12,682,000 -
Dividend
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
Net Worth 0 12,364,950 13,316,100 0 13,316,100 13,316,100 12,682,000 -
NOSH 317,050 398,985 398,985 317,050 335,575 317,050 317,050 0.00%
Ratio Analysis
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
NP Margin -6.58% -6.29% -6.68% -5.78% -3.59% -5.71% -5.05% -
ROE 0.00% -0.31% -0.27% 0.00% -0.16% -0.10% -0.21% -
Per Share
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
RPS 57.62 198.55 182.69 85.71 194.57 82.63 184.91 -72.03%
EPS -3.90 -12.26 -11.28 -4.78 -6.62 -4.40 -8.26 -55.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 39.00 42.00 0.00 42.00 42.00 40.00 -
Adjusted Per Share Value based on latest NOSH - 317,050
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
RPS 45.79 157.77 145.17 68.11 154.61 65.66 146.94 -72.03%
EPS -3.10 -9.74 -8.96 -3.80 -5.26 -3.50 -6.56 -55.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 30.991 33.3749 0.00 33.3749 33.3749 31.7857 -
Price Multiplier on Financial Quarter End Date
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
Date 28/02/22 31/12/21 30/11/21 30/08/21 30/06/21 31/05/21 31/03/21 -
Price 0.165 0.21 0.365 0.375 0.345 0.345 0.44 -
P/RPS 0.29 0.11 0.20 0.44 0.18 0.42 0.24 22.97%
P/EPS -4.23 -1.71 -3.24 -7.85 -5.21 -7.84 -5.33 -22.32%
EY -23.66 -58.37 -30.90 -12.74 -19.18 -12.76 -18.76 28.86%
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 -
Price Multiplier on Announcement Date
28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 CAGR
Date - 24/02/22 30/12/21 - 30/11/21 - 28/05/21 -
Price 0.00 0.165 0.305 0.00 0.365 0.00 0.365 -
P/RPS 0.00 0.08 0.17 0.00 0.19 0.00 0.20 -
P/EPS 0.00 -1.35 -2.70 0.00 -5.52 0.00 -4.42 -
EY 0.00 -74.29 -36.98 0.00 -18.13 0.00 -22.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.00 0.01 0.00 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