[SCGBHD] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -83.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 659,939 455,917 328,717 172,288 562,727 392,646 0 -
PBT 14,306 10,428 8,984 4,813 30,014 23,113 0 -
Tax -3,377 -2,370 -2,309 -1,202 -8,752 -6,630 0 -
NP 10,929 8,058 6,675 3,611 21,262 16,483 0 -
-
NP to SH 10,929 8,058 6,675 3,611 21,262 16,483 0 -
-
Tax Rate 23.61% 22.73% 25.70% 24.97% 29.16% 28.69% - -
Total Cost 649,010 447,859 322,042 168,677 541,465 376,163 0 -
-
Net Worth 272,000 272,000 272,000 272,000 264,000 194,915 0 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,679 - - - 3,200 - - -
Div Payout % 15.37% - - - 15.05% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 272,000 272,000 272,000 272,000 264,000 194,915 0 -
NOSH 800,000 800,000 800,000 800,000 800,000 590,652 295,232 94.01%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.66% 1.77% 2.03% 2.10% 3.78% 4.20% 0.00% -
ROE 4.02% 2.96% 2.45% 1.33% 8.05% 8.46% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 82.49 56.99 41.09 21.54 70.34 66.48 0.00 -
EPS 1.37 1.01 0.83 0.45 2.66 2.79 0.00 -
DPS 0.21 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.34 0.33 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 74.95 51.78 37.34 19.57 63.91 44.60 0.00 -
EPS 1.24 0.92 0.76 0.41 2.41 1.87 0.00 -
DPS 0.19 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.3089 0.3089 0.3089 0.3089 0.2998 0.2214 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 - - -
Price 0.405 0.48 0.46 0.465 0.485 0.00 0.00 -
P/RPS 0.49 0.84 1.12 2.16 0.69 0.00 0.00 -
P/EPS 29.65 47.65 55.13 103.02 18.25 0.00 0.00 -
EY 3.37 2.10 1.81 0.97 5.48 0.00 0.00 -
DY 0.52 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 1.19 1.41 1.35 1.37 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 27/08/21 28/05/21 23/02/21 23/11/20 - -
Price 0.375 0.425 0.43 0.49 0.55 0.365 0.00 -
P/RPS 0.45 0.75 1.05 2.28 0.78 0.55 0.00 -
P/EPS 27.45 42.19 51.54 108.56 20.69 13.08 0.00 -
EY 3.64 2.37 1.94 0.92 4.83 7.65 0.00 -
DY 0.56 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 1.10 1.25 1.26 1.44 1.67 1.11 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