[SCGBHD] QoQ 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- -24.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 204,022 127,200 156,429 172,288 170,081 151,560 0 -
PBT 3,878 1,444 4,171 4,813 6,901 9,675 0 -
Tax -1,007 -61 -1,107 -1,202 -2,122 -2,338 0 -
NP 2,871 1,383 3,064 3,611 4,779 7,337 0 -
-
NP to SH 2,871 1,383 3,064 3,611 4,779 7,337 0 -
-
Tax Rate 25.97% 4.22% 26.54% 24.97% 30.75% 24.17% - -
Total Cost 201,151 125,817 153,365 168,677 165,302 144,223 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 % 58.52% - - - 66.96% - - -
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 0 -
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 1.41% 1.09% 1.96% 2.10% 2.81% 4.84% 0.00% -
ROE 1.06% 0.51% 1.13% 1.33% 1.81% 3.76% 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 25.50 15.90 19.55 21.54 21.26 25.66 0.00 -
EPS 0.36 0.17 0.38 0.45 0.60 1.24 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 23.17 14.45 17.77 19.57 19.32 17.21 0.00 -
EPS 0.33 0.16 0.35 0.41 0.54 0.83 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 1.59 3.02 2.35 2.16 2.28 0.00 0.00 -
P/EPS 112.85 277.66 120.10 103.02 81.19 0.00 0.00 -
EY 0.89 0.36 0.83 0.97 1.23 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 1.47 2.67 2.20 2.28 2.59 1.42 0.00 -
P/EPS 104.49 245.84 112.27 108.56 92.07 29.38 0.00 -
EY 0.96 0.41 0.89 0.92 1.09 3.40 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