[SCABLE] YoY TTM Result on 31-Dec-2021

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- -8.68%
YoY- -68.56%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
Revenue 264,125 460,424 629,494 425,498 261,979 763,613 608,519 -20.34%
PBT -312,620 -64,475 -38,061 11,994 -13,091 -72,985 -25,583 97.84%
Tax 2,044 -43,207 -1,540 -2,668 -1,865 -4,949 553 42.81%
NP -310,576 -107,682 -39,601 9,326 -14,956 -77,934 -25,030 98.67%
-
NP to SH -310,576 -106,785 -38,866 6,872 -13,957 -79,579 -23,058 103.16%
-
Tax Rate - - - 22.24% - - - -
Total Cost 574,701 568,106 669,095 416,172 276,935 841,547 633,549 -2.62%
-
Net Worth -37,903,575 -7,580,715 12,364,950 0 13,316,100 15,535,450 13,316,100 -
Dividend
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
Div - - - 3,424 - - - -
Div Payout % - - - 49.83% - - - -
Equity
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
Net Worth -37,903,575 -7,580,715 12,364,950 0 13,316,100 15,535,450 13,316,100 -
NOSH 398,985 398,985 398,985 317,050 317,050 317,050 317,050 6.46%
Ratio Analysis
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
NP Margin -117.59% -23.39% -6.29% 2.19% -5.71% -10.21% -4.11% -
ROE 0.00% 0.00% -0.31% 0.00% -0.10% -0.51% -0.17% -
Per Share
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
RPS 66.20 115.40 198.55 134.21 82.63 240.85 191.93 -25.18%
EPS -77.84 -26.76 -12.26 2.17 -4.40 -25.10 -7.27 90.84%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS -95.00 -19.00 39.00 0.00 42.00 49.00 42.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
RPS 66.20 115.40 157.77 106.65 65.66 191.39 152.52 -20.34%
EPS -77.84 -26.76 -9.74 1.72 -3.50 -19.95 -5.78 103.15%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS -95.00 -19.00 30.991 0.00 33.3749 38.9374 33.3749 -
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
Date 30/08/24 30/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 -
Price 0.065 0.07 0.21 0.25 0.345 0.165 0.495 -
P/RPS 0.10 0.06 0.11 0.19 0.42 0.07 0.26 -22.93%
P/EPS -0.08 -0.26 -1.71 11.53 -7.84 -0.66 -6.81 -70.22%
EY -1,197.56 -382.35 -58.37 8.67 -12.76 -152.12 -14.69 231.89%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.00 0.01 0.00 0.01 -
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/12/21 30/11/20 31/05/21 31/03/20 31/12/20 CAGR
Date 28/10/24 26/10/23 24/02/22 - - 26/06/20 26/02/21 -
Price 0.105 0.045 0.165 0.00 0.00 0.245 0.47 -
P/RPS 0.16 0.04 0.08 0.00 0.00 0.10 0.24 -10.46%
P/EPS -0.13 -0.17 -1.35 0.00 0.00 -0.98 -6.46 -65.51%
EY -741.35 -594.76 -74.29 0.00 0.00 -102.45 -15.47 187.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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