[SCABLE] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 55.47%
YoY- -566.73%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 717,096 0 521,736 727,052 715,264 1,007,404 1,457,820 -10.45%
PBT 148 0 8,932 -20,580 4,764 32,252 23,080 -54.44%
Tax -2,332 0 -18,548 -3,868 -11,268 -16,864 -7,460 -16.56%
NP -2,184 0 -9,616 -24,448 -6,504 15,388 15,620 -
-
NP to SH -2,184 0 -10,268 -22,772 -2,736 15,472 14,280 -
-
Tax Rate 1,575.68% - 207.66% - 236.52% 52.29% 32.32% -
Total Cost 719,280 0 531,352 751,500 721,768 992,016 1,442,200 -10.26%
-
Net Worth 3,191,880 0 12,682,000 237,787 282,174 332,902 329,731 42.40%
Dividend
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 3,191,880 0 12,682,000 237,787 282,174 332,902 329,731 42.40%
NOSH 398,985 317,050 317,050 317,050 317,050 317,050 317,050 3.64%
Ratio Analysis
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -0.30% 0.00% -1.84% -3.36% -0.91% 1.53% 1.07% -
ROE -0.07% 0.00% -0.08% -9.58% -0.97% 4.65% 4.33% -
Per Share
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 179.73 0.00 164.56 229.32 225.60 317.74 459.81 -13.60%
EPS -0.56 0.00 -3.24 -7.20 -0.88 4.88 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.00 0.00 40.00 0.75 0.89 1.05 1.04 37.39%
Adjusted Per Share Value based on latest NOSH - 317,050
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 179.73 0.00 130.77 182.23 179.27 252.49 365.38 -10.45%
EPS -0.56 0.00 -2.57 -5.71 -0.69 3.88 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.00 0.00 31.7857 0.596 0.7072 0.8344 0.8264 42.40%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/08/22 30/08/21 31/03/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.115 0.375 0.44 0.35 0.59 1.06 1.64 -
P/RPS 0.06 0.00 0.27 0.15 0.26 0.33 0.36 -24.34%
P/EPS -21.01 0.00 -13.59 -4.87 -68.37 21.72 36.41 -
EY -4.76 0.00 -7.36 -20.52 -1.46 4.60 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.01 0.47 0.66 1.01 1.58 -54.53%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/10/22 - 28/05/21 28/05/19 15/05/18 15/05/17 26/05/16 -
Price 0.045 0.00 0.365 0.31 0.555 1.07 1.40 -
P/RPS 0.03 0.00 0.22 0.14 0.25 0.34 0.30 -30.13%
P/EPS -8.22 0.00 -11.27 -4.32 -64.31 21.93 31.08 -
EY -12.16 0.00 -8.87 -23.17 -1.55 4.56 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.01 0.41 0.62 1.02 1.35 -53.41%

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