[SCABLE] QoQ TTM Result on 31-Mar-2020

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 7.27%
YoY- -80.23%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 425,498 693,564 667,283 763,613 792,681 791,573 860,962 -39.08%
PBT 11,994 -81,384 -92,792 -72,985 -80,833 -42,660 -36,601 -
Tax -2,668 -7,228 -3,572 -4,949 -5,397 828 -4,665 -32.49%
NP 9,326 -88,612 -96,364 -77,934 -86,230 -41,832 -41,266 -
-
NP to SH 6,872 -88,679 -95,472 -79,579 -85,822 -42,120 -40,919 -
-
Tax Rate 22.24% - - - - - - -
Total Cost 416,172 782,176 763,647 841,547 878,911 833,405 902,228 -41.96%
-
Net Worth 0 14,584,300 13,950,200 15,535,450 158,525 22,827,600 23,461,700 -
Dividend
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,424 - - - - - - -
Div Payout % 49.83% - - - - - - -
Equity
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 0 14,584,300 13,950,200 15,535,450 158,525 22,827,600 23,461,700 -
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.19% -12.78% -14.44% -10.21% -10.88% -5.28% -4.79% -
ROE 0.00% -0.61% -0.68% -0.51% -54.14% -0.18% -0.17% -
Per Share
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 134.21 218.76 210.47 240.85 250.02 249.67 271.55 -39.08%
EPS 2.17 -27.97 -30.11 -25.10 -27.07 -13.28 -12.91 -
DPS 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 46.00 44.00 49.00 0.50 72.00 74.00 -
Adjusted Per Share Value based on latest NOSH - 317,050
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 106.65 173.83 167.25 191.39 198.67 198.40 215.79 -39.08%
EPS 1.72 -22.23 -23.93 -19.95 -21.51 -10.56 -10.26 -
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 36.5535 34.9642 38.9374 0.3973 57.2142 58.8035 -
Price Multiplier on Financial Quarter End Date
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.25 0.215 0.25 0.165 0.335 0.265 0.325 -
P/RPS 0.19 0.10 0.12 0.07 0.13 0.11 0.12 38.15%
P/EPS 11.53 -0.77 -0.83 -0.66 -1.24 -1.99 -2.52 -
EY 8.67 -130.09 -120.45 -152.12 -80.80 -50.13 -39.71 -
DY 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.00 0.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 27/11/20 28/08/20 26/06/20 25/02/20 22/11/19 22/08/19 -
Price 0.00 0.23 0.25 0.245 0.305 0.245 0.30 -
P/RPS 0.00 0.11 0.12 0.10 0.12 0.10 0.11 -
P/EPS 0.00 -0.82 -0.83 -0.98 -1.13 -1.84 -2.32 -
EY 0.00 -121.61 -120.45 -102.45 -88.75 -54.22 -43.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.01 0.61 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