[SCABLE] YoY TTM Result on 31-Aug-2022 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
31-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- 9.58%
YoY- -573.16%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 595,215 271,733 586,258 793,115 944,520 1,187,173 1,475,533 -13.18%
PBT -86,720 -12,139 -26,053 -40,441 -32,517 36,551 47,134 -
Tax -16,072 -3,558 -3,565 -4,247 -10,577 -16,580 -15,097 0.97%
NP -102,792 -15,697 -29,618 -44,688 -43,094 19,971 32,037 -
-
NP to SH -101,936 -15,143 -26,175 -44,155 -40,836 19,414 31,500 -
-
Tax Rate - - - - - 45.36% 32.03% -
Total Cost 698,007 287,430 615,876 837,803 987,614 1,167,202 1,443,496 -10.69%
-
Net Worth 3,191,880 0 12,682,000 237,787 282,174 332,902 329,731 42.40%
Dividend
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - 253 31 -
Div Payout % - - - - - 1.31% 0.10% -
Equity
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 3,191,880 0 12,682,000 237,787 282,174 332,902 329,731 42.40%
NOSH 398,985 317,050 317,050 317,050 317,050 317,050 317,050 3.64%
Ratio Analysis
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -17.27% -5.78% -5.05% -5.63% -4.56% 1.68% 2.17% -
ROE -3.19% 0.00% -0.21% -18.57% -14.47% 5.83% 9.55% -
Per Share
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 149.18 85.71 184.91 250.15 297.91 374.44 465.39 -16.23%
EPS -25.55 -4.78 -8.26 -13.93 -12.88 6.12 9.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.01 -
NAPS 8.00 0.00 40.00 0.75 0.89 1.05 1.04 37.39%
Adjusted Per Share Value based on latest NOSH - 398,985
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 149.18 68.11 146.94 198.78 236.73 297.55 369.82 -13.18%
EPS -25.55 -3.80 -6.56 -11.07 -10.23 4.87 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.01 -
NAPS 8.00 0.00 31.7857 0.596 0.7072 0.8344 0.8264 42.40%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/08/22 30/08/21 31/03/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.115 0.375 0.44 0.35 0.59 1.06 1.64 -
P/RPS 0.08 0.44 0.24 0.14 0.20 0.28 0.35 -20.53%
P/EPS -0.45 -7.85 -5.33 -2.51 -4.58 17.31 16.51 -
EY -222.16 -12.74 -18.76 -39.79 -21.83 5.78 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.01 -
P/NAPS 0.01 0.00 0.01 0.47 0.66 1.01 1.58 -54.53%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/03/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/10/22 - 28/05/21 28/05/19 15/05/18 15/05/17 26/05/16 -
Price 0.045 0.00 0.365 0.31 0.555 1.07 1.40 -
P/RPS 0.03 0.00 0.20 0.12 0.19 0.29 0.30 -30.13%
P/EPS -0.18 0.00 -4.42 -2.23 -4.31 17.47 14.09 -
EY -567.75 0.00 -22.62 -44.93 -23.21 5.72 7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.07 0.01 -
P/NAPS 0.01 0.00 0.01 0.41 0.62 1.02 1.35 -53.41%

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