[SCABLE] QoQ Cumulative Quarter Result on 31-May-2022 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
01-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-May-2022 [#4]
Profit Trend
QoQ- -260.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Revenue 455,942 325,396 179,274 815,863 755,161 0 582,607 -19.02%
PBT -31,408 -14,013 37 -111,616 -40,440 0 -38,561 -16.19%
Tax 4,969 1,729 -583 -14,811 5,304 0 2,356 90.10%
NP -26,439 -12,284 -546 -126,427 -35,136 0 -36,205 -23.70%
-
NP to SH -26,439 -12,284 -546 -124,671 -34,549 0 -35,660 -22.70%
-
Tax Rate - - 1,575.68% - - - - -
Total Cost 482,381 337,680 179,820 942,290 790,297 0 618,812 -19.29%
-
Net Worth 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 0 12,364,950 -86.60%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Net Worth 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 0 12,364,950 -86.60%
NOSH 398,985 398,985 398,985 398,985 398,985 317,050 398,985 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
NP Margin -5.80% -3.78% -0.30% -15.50% -4.65% 0.00% -6.21% -
ROE -2.21% -0.51% -0.02% -3.76% -0.24% 0.00% -0.29% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
RPS 114.28 81.56 44.93 221.34 208.62 0.00 183.76 -33.56%
EPS -6.63 -3.08 -0.14 -33.82 -9.54 0.00 -11.24 -36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 6.00 8.00 9.00 39.00 0.00 39.00 -89.00%
Adjusted Per Share Value based on latest NOSH - 398,985
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
RPS 114.28 81.56 44.93 204.48 189.27 0.00 146.02 -19.02%
EPS -6.63 -3.08 -0.14 -31.25 -8.66 0.00 -8.94 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 6.00 8.00 8.3148 35.3833 0.00 30.991 -86.60%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 31/03/22 28/02/22 31/12/21 -
Price 0.115 0.055 0.115 0.155 0.165 0.165 0.21 -
P/RPS 0.10 0.07 0.26 0.07 0.08 0.00 0.11 -7.87%
P/EPS -1.74 -1.79 -84.04 -0.46 -1.73 0.00 -1.87 -6.01%
EY -57.62 -55.98 -1.19 -218.21 -57.84 0.00 -53.56 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.01 0.01 0.02 0.00 0.00 0.01 229.82%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 31/12/21 CAGR
Date 26/04/23 26/01/23 31/10/22 01/08/22 26/05/22 - 24/02/22 -
Price 0.085 0.095 0.045 0.125 0.155 0.00 0.165 -
P/RPS 0.07 0.12 0.10 0.06 0.07 0.00 0.09 -19.45%
P/EPS -1.28 -3.09 -32.88 -0.37 -1.62 0.00 -1.47 -11.23%
EY -77.96 -32.41 -3.04 -270.58 -61.58 0.00 -68.17 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 0.01 0.01 0.00 0.00 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