[SCABLE] QoQ TTM Result on 31-Aug-2022 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
31-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- 9.58%
YoY- -573.16%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Revenue 547,637 516,644 558,652 595,215 591,017 671,614 182,685 140.32%
PBT -51,207 -102,584 -87,068 -86,720 -98,977 -42,173 -13,702 186.60%
Tax -44,299 -15,146 -15,438 -16,072 -15,149 6,045 1,678 -
NP -95,506 -117,730 -102,506 -102,792 -114,126 -36,128 -12,024 423.36%
-
NP to SH -94,609 -116,561 -101,295 -101,936 -112,734 -35,188 -12,379 407.50%
-
Tax Rate - - - - - - - -
Total Cost 643,143 634,374 661,158 698,007 705,143 707,742 194,709 159.69%
-
Net Worth -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 0 -
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Net Worth -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 0 -
NOSH 398,985 398,985 398,985 398,985 398,985 398,985 317,050 20.15%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
NP Margin -17.44% -22.79% -18.35% -17.27% -19.31% -5.38% -6.58% -
ROE 0.00% -9.74% -4.23% -3.19% -3.40% -0.25% 0.00% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
RPS 137.26 129.49 140.02 149.18 160.34 185.54 57.62 100.02%
EPS -23.71 -29.21 -25.39 -25.55 -30.58 -9.72 -3.90 322.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.00 3.00 6.00 8.00 9.00 39.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
RPS 137.26 129.49 140.02 149.18 148.13 168.33 45.79 140.32%
EPS -23.71 -29.21 -25.39 -25.55 -28.26 -8.82 -3.10 407.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.00 3.00 6.00 8.00 8.3148 35.3833 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 31/03/22 28/02/22 -
Price 0.09 0.115 0.055 0.115 0.155 0.165 0.165 -
P/RPS 0.07 0.09 0.04 0.08 0.10 0.09 0.29 -67.86%
P/EPS -0.38 -0.39 -0.22 -0.45 -0.51 -1.70 -4.23 -85.40%
EY -263.47 -254.04 -461.60 -222.16 -197.31 -58.91 -23.66 585.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.04 0.01 0.01 0.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Date 27/07/23 26/04/23 26/01/23 31/10/22 01/08/22 26/05/22 - -
Price 0.075 0.085 0.095 0.045 0.125 0.155 0.00 -
P/RPS 0.05 0.07 0.07 0.03 0.08 0.08 0.00 -
P/EPS -0.32 -0.29 -0.37 -0.18 -0.41 -1.59 0.00 -
EY -316.17 -343.70 -267.24 -567.75 -244.67 -62.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.03 0.02 0.01 0.01 0.00 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