[SCABLE] YoY Cumulative Quarter Result on 30-Nov-2021 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
30-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 199,517 325,396 514,199 388,765 317,971 524,595 710,687 -15.73%
PBT -48,762 -14,013 -34,920 -5,168 -2,672 14,474 13,871 -
Tax 220 1,729 919 -3,074 -4,688 -8,753 -4,587 -
NP -48,542 -12,284 -34,001 -8,242 -7,360 5,721 9,284 -
-
NP to SH -48,542 -12,284 32,976 -7,568 -5,795 6,181 8,511 -
-
Tax Rate - - - - - 60.47% 33.07% -
Total Cost 248,059 337,680 548,200 397,007 325,331 518,874 701,403 -13.06%
-
Net Worth -103,736 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 -
Dividend
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - 158 -
Div Payout % - - - - - - 1.86% -
Equity
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth -103,736 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 -
NOSH 398,985 398,985 398,985 317,050 317,050 317,050 317,050 3.14%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -24.33% -3.78% -6.61% -2.12% -2.31% 1.09% 1.31% -
ROE 0.00% -0.51% 0.25% -0.03% -2.10% 1.89% 2.51% -
Per Share
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 50.01 81.56 162.18 122.62 100.29 165.46 224.16 -18.30%
EPS -12.17 -3.08 -10.40 -2.39 -1.83 1.95 2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS -0.26 6.00 42.00 74.00 0.87 1.03 1.07 -
Adjusted Per Share Value based on latest NOSH - 398,985
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 50.01 81.56 128.88 97.44 79.69 131.48 178.12 -15.73%
EPS -12.17 -3.08 8.26 -1.90 -1.45 1.55 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS -0.26 6.00 33.3749 58.8035 0.6913 0.8185 0.8503 -
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/11/23 30/11/22 30/11/21 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.05 0.055 0.365 0.325 0.42 1.19 1.30 -
P/RPS 0.10 0.07 0.23 0.27 0.42 0.72 0.58 -21.08%
P/EPS -0.41 -1.79 3.51 -13.62 -22.98 61.04 48.43 -
EY -243.33 -55.98 28.50 -7.34 -4.35 1.64 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.00 0.01 0.01 0.00 0.48 1.16 1.21 -
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/01/24 26/01/23 30/12/21 22/08/19 21/08/18 29/08/17 23/08/16 -
Price 0.25 0.095 0.305 0.30 0.48 1.04 1.29 -
P/RPS 0.50 0.12 0.19 0.24 0.48 0.63 0.58 -1.97%
P/EPS -2.05 -3.09 2.93 -12.57 -26.26 53.35 48.05 -
EY -48.67 -32.41 34.10 -7.96 -3.81 1.87 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.00 0.02 0.01 0.00 0.55 1.01 1.21 -

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