[SCABLE] QoQ Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ--%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
Revenue 3,495,642 3,085,194 0 533,229 0 521,736 608,519 474.45%
PBT -231,366 -209,520 0 -33,145 0 8,932 -25,583 804.37%
Tax 14,136 5,514 0 904 0 -18,548 553 2456.23%
NP -217,230 -204,006 0 -32,241 0 -9,616 -25,030 767.87%
-
NP to SH -213,960 197,856 0 -31,041 0 -10,268 -23,058 827.92%
-
Tax Rate - - - - - 207.66% - -
Total Cost 3,712,872 3,289,200 0 565,470 0 531,352 633,549 486.04%
-
Net Worth 12,364,950 13,316,100 0 13,316,100 13,316,100 12,682,000 13,316,100 -7.14%
Dividend
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
Net Worth 12,364,950 13,316,100 0 13,316,100 13,316,100 12,682,000 13,316,100 -7.14%
NOSH 398,985 398,985 317,050 335,575 317,050 317,050 317,050 25.84%
Ratio Analysis
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
NP Margin -6.21% -6.61% 0.00% -6.05% 0.00% -1.84% -4.11% -
ROE -1.73% 1.49% 0.00% -0.23% 0.00% -0.08% -0.17% -
Per Share
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
RPS 1,102.55 973.09 0.00 168.18 0.00 164.56 191.93 474.45%
EPS -67.44 -62.40 0.00 -9.79 0.00 -3.24 -0.07 96242.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 39.00 42.00 0.00 42.00 42.00 40.00 42.00 -7.14%
Adjusted Per Share Value based on latest NOSH - 335,575
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
RPS 876.13 773.26 0.00 133.65 0.00 130.77 152.52 474.43%
EPS -53.63 49.59 0.00 -7.78 0.00 -2.57 -5.78 827.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.991 33.3749 0.00 33.3749 33.3749 31.7857 33.3749 -7.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
Date 31/12/21 30/11/21 30/08/21 30/06/21 31/05/21 31/03/21 31/12/20 -
Price 0.21 0.365 0.375 0.345 0.345 0.44 0.495 -
P/RPS 0.02 0.04 0.00 0.21 0.00 0.27 0.26 -92.30%
P/EPS -0.31 0.58 0.00 -3.52 0.00 -13.59 -6.81 -95.44%
EY -321.36 170.97 0.00 -28.38 0.00 -7.36 -14.69 2087.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.00 0.01 0.01 0.01 0.01 0.00%
Price Multiplier on Announcement Date
31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 31/03/21 31/12/20 CAGR
Date 24/02/22 30/12/21 - 30/11/21 - 28/05/21 26/02/21 -
Price 0.165 0.305 0.00 0.365 0.00 0.365 0.47 -
P/RPS 0.01 0.03 0.00 0.22 0.00 0.22 0.24 -95.83%
P/EPS -0.24 0.49 0.00 -3.73 0.00 -11.27 -6.46 -96.28%
EY -409.00 204.61 0.00 -26.82 0.00 -8.87 -15.47 2543.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.00 0.01 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