[SCABLE] YoY Cumulative Quarter Result on 31-May-2021

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
Revenue 92,061 755,161 582,607 0 152,695 608,519 -50.75%
PBT -13,231 -40,440 -38,561 0 2,703 -25,583 -21.91%
Tax 509 5,304 2,356 0 -519 553 -3.06%
NP -12,722 -35,136 -36,205 0 2,184 -25,030 -22.42%
-
NP to SH -12,722 -34,549 -35,660 0 550 -23,058 -19.99%
-
Tax Rate - - - - 19.20% - -
Total Cost 104,783 790,297 618,812 0 150,511 633,549 -49.08%
-
Net Worth -7,580,715 14,117,415 12,364,950 13,316,100 15,535,450 13,316,100 -
Dividend
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
Net Worth -7,580,715 14,117,415 12,364,950 13,316,100 15,535,450 13,316,100 -
NOSH 398,985 398,985 398,985 317,050 317,050 317,050 9.00%
Ratio Analysis
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
NP Margin -13.82% -4.65% -6.21% 0.00% 1.43% -4.11% -
ROE 0.00% -0.24% -0.29% 0.00% 0.00% -0.17% -
Per Share
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
RPS 23.07 208.62 183.76 0.00 48.16 191.93 -54.83%
EPS -3.48 -9.54 -11.24 0.00 0.17 -0.07 332.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -19.00 39.00 39.00 42.00 49.00 42.00 -
Adjusted Per Share Value based on latest NOSH - 317,050
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
RPS 23.07 189.27 146.02 0.00 38.27 152.52 -50.76%
EPS -3.48 -8.66 -8.94 0.00 0.14 -5.78 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -19.00 35.3833 30.991 33.3749 38.9374 33.3749 -
Price Multiplier on Financial Quarter End Date
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
Date 30/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 -
Price 0.07 0.165 0.21 0.345 0.165 0.495 -
P/RPS 0.30 0.08 0.11 0.00 0.34 0.26 5.51%
P/EPS -2.20 -1.73 -1.87 0.00 95.12 -6.81 -34.54%
EY -45.55 -57.84 -53.56 0.00 1.05 -14.69 52.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.00 0.01 -
Price Multiplier on Announcement Date
31/08/23 31/03/22 31/12/21 31/05/21 31/03/20 31/12/20 CAGR
Date 26/10/23 26/05/22 24/02/22 - 26/06/20 26/02/21 -
Price 0.045 0.155 0.165 0.00 0.245 0.47 -
P/RPS 0.20 0.07 0.09 0.00 0.51 0.24 -6.61%
P/EPS -1.41 -1.62 -1.47 0.00 141.23 -6.46 -43.50%
EY -70.86 -61.58 -68.17 0.00 0.71 -15.47 76.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.01 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