[SCABLE] YoY TTM Result on 30-Nov-2020

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020
Profit Trend
QoQ- 107.75%
YoY- 129.8%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 CAGR
Revenue 460,424 671,614 629,494 425,498 763,613 608,519 -9.93%
PBT -64,475 -42,173 -38,061 11,994 -72,985 -25,583 41.44%
Tax -43,207 6,045 -1,540 -2,668 -4,949 553 -
NP -107,682 -36,128 -39,601 9,326 -77,934 -25,030 72.86%
-
NP to SH -106,785 -35,188 -38,866 6,872 -79,579 -23,058 77.71%
-
Tax Rate - - - 22.24% - - -
Total Cost 568,106 707,742 669,095 416,172 841,547 633,549 -4.00%
-
Net Worth -7,580,715 14,117,415 12,364,950 0 15,535,450 13,316,100 -
Dividend
31/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 CAGR
Div - - - 3,424 - - -
Div Payout % - - - 49.83% - - -
Equity
31/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 CAGR
Net Worth -7,580,715 14,117,415 12,364,950 0 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 30/11/20 31/03/20 31/12/20 CAGR
NP Margin -23.39% -5.38% -6.29% 2.19% -10.21% -4.11% -
ROE 0.00% -0.25% -0.31% 0.00% -0.51% -0.17% -
Per Share
31/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 CAGR
RPS 115.40 185.54 198.55 134.21 240.85 191.93 -17.37%
EPS -26.76 -9.72 -12.26 2.17 -25.10 -7.27 63.04%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS -19.00 39.00 39.00 0.00 49.00 42.00 -
Adjusted Per Share Value based on latest NOSH - 317,050
31/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 CAGR
RPS 115.40 168.33 157.77 106.65 191.39 152.52 -9.93%
EPS -26.76 -8.82 -9.74 1.72 -19.95 -5.78 77.69%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS -19.00 35.3833 30.991 0.00 38.9374 33.3749 -
Price Multiplier on Financial Quarter End Date
31/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 CAGR
Date 30/08/23 31/03/22 31/12/21 30/11/20 31/03/20 31/12/20 -
Price 0.07 0.165 0.21 0.25 0.165 0.495 -
P/RPS 0.06 0.09 0.11 0.19 0.07 0.26 -42.30%
P/EPS -0.26 -1.70 -1.71 11.53 -0.66 -6.81 -70.62%
EY -382.35 -58.91 -58.37 8.67 -152.12 -14.69 239.60%
DY 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.00 0.00 0.01 -
Price Multiplier on Announcement Date
31/08/23 31/03/22 31/12/21 30/11/20 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 0.04 0.08 0.08 0.00 0.10 0.24 -48.93%
P/EPS -0.17 -1.59 -1.35 0.00 -0.98 -6.46 -74.45%
EY -594.76 -62.72 -74.29 0.00 -102.45 -15.47 293.11%
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