[SCABLE] QoQ Annualized Quarter Result on 31-Dec-2020

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020
Profit Trend
QoQ--%
YoY- 73.13%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
Revenue 533,229 0 521,736 608,519 0 634,821 526,734 1.23%
PBT -33,145 0 8,932 -25,583 0 -14,840 -34,254 -3.23%
Tax 904 0 -18,548 553 0 -3,686 -2,862 -131.58%
NP -32,241 0 -9,616 -25,030 0 -18,526 -37,116 -13.13%
-
NP to SH -31,041 0 -10,268 -23,058 0 -18,376 -34,256 -9.38%
-
Tax Rate - - 207.66% - - - - -
Total Cost 565,470 0 531,352 633,549 0 653,347 563,850 0.28%
-
Net Worth 13,316,100 13,316,100 12,682,000 13,316,100 0 14,584,300 13,950,200 -4.54%
Dividend
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
Net Worth 13,316,100 13,316,100 12,682,000 13,316,100 0 14,584,300 13,950,200 -4.54%
NOSH 335,575 317,050 317,050 317,050 317,050 317,050 317,050 5.84%
Ratio Analysis
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
NP Margin -6.05% 0.00% -1.84% -4.11% 0.00% -2.92% -7.05% -
ROE -0.23% 0.00% -0.08% -0.17% 0.00% -0.13% -0.25% -
Per Share
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
RPS 168.18 0.00 164.56 191.93 0.00 200.23 166.14 1.22%
EPS -9.79 0.00 -3.24 -0.07 0.00 -5.80 -10.86 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.00 42.00 40.00 42.00 0.00 46.00 44.00 -4.54%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
RPS 133.65 0.00 130.77 152.52 0.00 159.11 132.02 1.23%
EPS -7.78 0.00 -2.57 -5.78 0.00 -4.61 -8.59 -9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.3749 33.3749 31.7857 33.3749 0.00 36.5535 34.9642 -4.54%
Price Multiplier on Financial Quarter End Date
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
Date 30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 -
Price 0.345 0.345 0.44 0.495 0.25 0.215 0.25 -
P/RPS 0.21 0.00 0.27 0.26 0.00 0.11 0.15 39.99%
P/EPS -3.52 0.00 -13.59 -6.81 0.00 -3.71 -2.31 52.38%
EY -28.38 0.00 -7.36 -14.69 0.00 -26.96 -43.22 -34.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.00 0.00 0.01 0.00%
Price Multiplier on Announcement Date
30/06/21 31/05/21 31/03/21 31/12/20 30/11/20 30/09/20 30/06/20 CAGR
Date 30/11/21 - 28/05/21 26/02/21 - 27/11/20 28/08/20 -
Price 0.365 0.00 0.365 0.47 0.00 0.23 0.25 -
P/RPS 0.22 0.00 0.22 0.24 0.00 0.11 0.15 46.66%
P/EPS -3.73 0.00 -11.27 -6.46 0.00 -3.97 -2.31 61.47%
EY -26.82 0.00 -8.87 -15.47 0.00 -25.20 -43.22 -37.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.01 0.01 0.00 0.01 0.01 0.00%

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