[SCABLE] QoQ TTM Result on 31-Aug-2023

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-Aug-2023
Profit Trend
QoQ- -12.87%
YoY- -4.76%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 354,212 365,638 421,758 460,424 547,637 516,644 558,652 -26.17%
PBT -321,095 -89,496 -85,956 -64,475 -51,207 -102,584 -87,068 138.50%
Tax 2,613 -49,155 -45,808 -43,207 -44,299 -15,146 -15,438 -
NP -318,482 -138,651 -131,764 -107,682 -95,506 -117,730 -102,506 112.77%
-
NP to SH -318,482 -137,754 -130,867 -106,785 -94,609 -116,561 -101,295 114.46%
-
Tax Rate - - - - - - - -
Total Cost 672,694 504,289 553,522 568,106 643,143 634,374 661,158 1.15%
-
Net Worth -375,045 -123,685 -103,736 -7,580,715 -5,984,775 1,196,955 2,393,910 -
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth -375,045 -123,685 -103,736 -7,580,715 -5,984,775 1,196,955 2,393,910 -
NOSH 398,985 398,985 398,985 398,985 398,985 398,985 398,985 0.00%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin -89.91% -37.92% -31.24% -23.39% -17.44% -22.79% -18.35% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -9.74% -4.23% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 88.78 91.64 105.71 115.40 137.26 129.49 140.02 -26.17%
EPS -79.82 -34.53 -32.80 -26.76 -23.71 -29.21 -25.39 114.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.94 -0.31 -0.26 -19.00 -15.00 3.00 6.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 88.78 91.64 105.71 115.40 137.26 129.49 140.02 -26.17%
EPS -79.82 -34.53 -32.80 -26.76 -23.71 -29.21 -25.39 114.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.94 -0.31 -0.26 -19.00 -15.00 3.00 6.00 -
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 0.14 0.185 0.05 0.07 0.09 0.115 0.055 -
P/RPS 0.16 0.20 0.05 0.06 0.07 0.09 0.04 151.77%
P/EPS -0.18 -0.54 -0.15 -0.26 -0.38 -0.39 -0.22 -12.51%
EY -570.16 -186.63 -656.00 -382.35 -263.47 -254.04 -461.60 15.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.04 0.01 -
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/07/24 25/04/24 24/01/24 26/10/23 27/07/23 26/04/23 26/01/23 -
Price 0.09 0.16 0.25 0.045 0.075 0.085 0.095 -
P/RPS 0.10 0.17 0.24 0.04 0.05 0.07 0.07 26.81%
P/EPS -0.11 -0.46 -0.76 -0.17 -0.32 -0.29 -0.37 -55.42%
EY -886.92 -215.79 -131.20 -594.76 -316.17 -343.70 -267.24 122.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.03 0.02 -

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