[SCABLE] YoY TTM Result on 28-Feb-2022 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- 68.15%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
Revenue 365,638 516,644 182,685 616,885 667,283 693,564 791,573 -16.03%
PBT -89,496 -102,584 -13,702 -20,595 -92,792 -81,384 -42,660 18.25%
Tax -49,155 -15,146 1,678 -1,574 -3,572 -7,228 828 -
NP -138,651 -117,730 -12,024 -22,169 -96,364 -88,612 -41,832 31.14%
-
NP to SH -137,754 -116,561 -12,379 -20,983 -95,472 -88,679 -42,120 30.75%
-
Tax Rate - - - - - - - -
Total Cost 504,289 634,374 194,709 639,054 763,647 782,176 833,405 -10.74%
-
Net Worth -123,685 1,196,955 0 13,316,100 13,950,200 14,584,300 22,827,600 -
Dividend
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
Net Worth -123,685 1,196,955 0 13,316,100 13,950,200 14,584,300 22,827,600 -
NOSH 398,985 398,985 317,050 335,575 317,050 317,050 317,050 5.33%
Ratio Analysis
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
NP Margin -37.92% -22.79% -6.58% -3.59% -14.44% -12.78% -5.28% -
ROE 0.00% -9.74% 0.00% -0.16% -0.68% -0.61% -0.18% -
Per Share
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
RPS 91.64 129.49 57.62 194.57 210.47 218.76 249.67 -20.29%
EPS -34.53 -29.21 -3.90 -6.62 -30.11 -27.97 -13.28 24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 3.00 0.00 42.00 44.00 46.00 72.00 -
Adjusted Per Share Value based on latest NOSH - 317,050
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
RPS 91.64 129.49 45.79 154.61 167.25 173.83 198.40 -16.03%
EPS -34.53 -29.21 -3.10 -5.26 -23.93 -22.23 -10.56 30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 3.00 0.00 33.3749 34.9642 36.5535 57.2142 -
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
Date 29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 -
Price 0.185 0.115 0.165 0.345 0.25 0.215 0.265 -
P/RPS 0.20 0.09 0.29 0.18 0.12 0.10 0.11 14.48%
P/EPS -0.54 -0.39 -4.23 -5.21 -0.83 -0.77 -1.99 -25.55%
EY -186.63 -254.04 -23.66 -19.18 -120.45 -130.09 -50.13 34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.04 0.00 0.01 0.01 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 30/06/21 30/06/20 30/09/20 30/09/19 CAGR
Date 25/04/24 26/04/23 - 30/11/21 28/08/20 27/11/20 22/11/19 -
Price 0.16 0.085 0.00 0.365 0.25 0.23 0.245 -
P/RPS 0.17 0.07 0.00 0.19 0.12 0.11 0.10 12.75%
P/EPS -0.46 -0.29 0.00 -5.52 -0.83 -0.82 -1.84 -26.92%
EY -215.79 -343.70 0.00 -18.13 -120.45 -121.61 -54.22 36.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.03 0.00 0.01 0.01 0.01 0.00 -

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