[SCABLE] QoQ TTM Result on 31-Mar-2022

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -184.26%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
Revenue 558,652 595,215 591,017 671,614 182,685 629,494 579,212 -3.54%
PBT -87,068 -86,720 -98,977 -42,173 -13,702 -38,061 -38,812 124.33%
Tax -15,438 -16,072 -15,149 6,045 1,678 -1,540 100 -15538.00%
NP -102,506 -102,792 -114,126 -36,128 -12,024 -39,601 -38,712 164.79%
-
NP to SH -101,295 -101,936 -112,734 -35,188 -12,379 -38,866 -35,763 183.23%
-
Tax Rate - - - - - - - -
Total Cost 661,158 698,007 705,143 707,742 194,709 669,095 617,924 6.99%
-
Net Worth 2,393,910 3,191,880 3,317,463 14,117,415 0 12,364,950 13,316,100 -82.02%
Dividend
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
Net Worth 2,393,910 3,191,880 3,317,463 14,117,415 0 12,364,950 13,316,100 -82.02%
NOSH 398,985 398,985 398,985 398,985 317,050 398,985 398,985 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
NP Margin -18.35% -17.27% -19.31% -5.38% -6.58% -6.29% -6.68% -
ROE -4.23% -3.19% -3.40% -0.25% 0.00% -0.31% -0.27% -
Per Share
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
RPS 140.02 149.18 160.34 185.54 57.62 198.55 182.69 -23.35%
EPS -25.39 -25.55 -30.58 -9.72 -3.90 -12.26 -11.28 125.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 8.00 9.00 39.00 0.00 39.00 42.00 -85.71%
Adjusted Per Share Value based on latest NOSH - 398,985
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
RPS 140.02 149.18 148.13 168.33 45.79 157.77 145.17 -3.54%
EPS -25.39 -25.55 -28.26 -8.82 -3.10 -9.74 -8.96 183.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 8.00 8.3148 35.3833 0.00 30.991 33.3749 -82.02%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
Date 30/11/22 30/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 -
Price 0.055 0.115 0.155 0.165 0.165 0.21 0.365 -
P/RPS 0.04 0.08 0.10 0.09 0.29 0.11 0.20 -80.00%
P/EPS -0.22 -0.45 -0.51 -1.70 -4.23 -1.71 -3.24 -93.20%
EY -461.60 -222.16 -197.31 -58.91 -23.66 -58.37 -30.90 1393.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.00 0.00 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 CAGR
Date 26/01/23 31/10/22 01/08/22 26/05/22 - 24/02/22 30/12/21 -
Price 0.095 0.045 0.125 0.155 0.00 0.165 0.305 -
P/RPS 0.07 0.03 0.08 0.08 0.00 0.08 0.17 -58.82%
P/EPS -0.37 -0.18 -0.41 -1.59 0.00 -1.35 -2.70 -86.29%
EY -267.24 -567.75 -244.67 -62.72 0.00 -74.29 -36.98 622.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.01 0.00 0.00 0.00 0.01 100.00%

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