[SCABLE] QoQ TTM Result on 31-May-2023 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- 18.83%
YoY- 16.08%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 365,638 421,758 460,424 547,637 516,644 558,652 595,215 -27.75%
PBT -89,496 -85,956 -64,475 -51,207 -102,584 -87,068 -86,720 2.12%
Tax -49,155 -45,808 -43,207 -44,299 -15,146 -15,438 -16,072 110.84%
NP -138,651 -131,764 -107,682 -95,506 -117,730 -102,506 -102,792 22.10%
-
NP to SH -137,754 -130,867 -106,785 -94,609 -116,561 -101,295 -101,936 22.25%
-
Tax Rate - - - - - - - -
Total Cost 504,289 553,522 568,106 643,143 634,374 661,158 698,007 -19.50%
-
Net Worth -123,685 -103,736 -7,580,715 -5,984,775 1,196,955 2,393,910 3,191,880 -
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth -123,685 -103,736 -7,580,715 -5,984,775 1,196,955 2,393,910 3,191,880 -
NOSH 398,985 398,985 398,985 398,985 398,985 398,985 398,985 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin -37.92% -31.24% -23.39% -17.44% -22.79% -18.35% -17.27% -
ROE 0.00% 0.00% 0.00% 0.00% -9.74% -4.23% -3.19% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 91.64 105.71 115.40 137.26 129.49 140.02 149.18 -27.75%
EPS -34.53 -32.80 -26.76 -23.71 -29.21 -25.39 -25.55 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.26 -19.00 -15.00 3.00 6.00 8.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 91.64 105.71 115.40 137.26 129.49 140.02 149.18 -27.75%
EPS -34.53 -32.80 -26.76 -23.71 -29.21 -25.39 -25.55 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.26 -19.00 -15.00 3.00 6.00 8.00 -
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.185 0.05 0.07 0.09 0.115 0.055 0.115 -
P/RPS 0.20 0.05 0.06 0.07 0.09 0.04 0.08 84.30%
P/EPS -0.54 -0.15 -0.26 -0.38 -0.39 -0.22 -0.45 12.93%
EY -186.63 -656.00 -382.35 -263.47 -254.04 -461.60 -222.16 -10.97%
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 0.04 0.01 0.01 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 25/04/24 24/01/24 26/10/23 27/07/23 26/04/23 26/01/23 31/10/22 -
Price 0.16 0.25 0.045 0.075 0.085 0.095 0.045 -
P/RPS 0.17 0.24 0.04 0.05 0.07 0.07 0.03 218.18%
P/EPS -0.46 -0.76 -0.17 -0.32 -0.29 -0.37 -0.18 87.02%
EY -215.79 -131.20 -594.76 -316.17 -343.70 -267.24 -567.75 -47.56%
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 0.03 0.02 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