[SCABLE] YoY TTM Result on 30-Nov-2022 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 0.63%
YoY- -183.24%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 421,758 558,652 579,212 860,962 810,931 1,113,685 1,518,328 -15.85%
PBT -85,956 -87,068 -38,812 -36,601 -42,791 34,861 39,381 -
Tax -45,808 -15,438 100 -4,665 -7,911 -18,395 -13,869 17.46%
NP -131,764 -102,506 -38,712 -41,266 -50,702 16,466 25,512 -
-
NP to SH -130,867 -101,295 -35,763 -40,919 -48,260 16,786 24,610 -
-
Tax Rate - - - - - 52.77% 35.22% -
Total Cost 553,522 661,158 617,924 902,228 861,633 1,097,219 1,492,816 -12.51%
-
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 - - - - - 95 158 -
Div Payout % - - - - - 0.57% 0.64% -
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 -31.24% -18.35% -6.68% -4.79% -6.25% 1.48% 1.68% -
ROE 0.00% -4.23% -0.27% -0.17% -17.50% 5.14% 7.25% -
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 105.71 140.02 182.69 271.55 255.77 351.26 478.89 -18.41%
EPS -32.80 -25.39 -11.28 -12.91 -15.22 5.29 7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.03 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 105.71 140.02 145.17 215.79 203.25 279.13 380.55 -15.85%
EPS -32.80 -25.39 -8.96 -10.26 -12.10 4.21 6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 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 0.05 0.04 0.20 0.12 0.16 0.34 0.27 -20.32%
P/EPS -0.15 -0.22 -3.24 -2.52 -2.76 22.48 16.75 -
EY -656.00 -461.60 -30.90 -39.71 -36.24 4.45 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 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 0.24 0.07 0.17 0.11 0.19 0.30 0.27 -1.57%
P/EPS -0.76 -0.37 -2.70 -2.32 -3.15 19.64 16.62 -
EY -131.20 -267.24 -36.98 -43.02 -31.71 5.09 6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 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