[SCABLE] QoQ 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- 29.22%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
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 182,685 175,076 0 141,299 0 130,434 132,403 37.97%
PBT -13,702 -12,220 0 -14,372 0 2,233 -14,453 -5.19%
Tax 1,678 340 0 1,079 0 -4,637 3,318 -49.42%
NP -12,024 -11,880 0 -13,293 0 -2,404 -11,135 7.98%
-
NP to SH -12,379 -11,344 0 -12,576 0 -2,567 -9,276 33.45%
-
Tax Rate - - - - - 207.66% - -
Total Cost 194,709 186,956 0 154,592 0 132,838 143,538 35.64%
-
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 -6.58% -6.79% 0.00% -9.41% 0.00% -1.84% -8.41% -
ROE -0.10% -0.09% 0.00% -0.09% 0.00% -0.02% -0.07% -
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 57.62 55.22 0.00 44.57 0.00 41.14 41.76 37.97%
EPS -3.90 -3.57 0.00 -3.96 0.00 -0.81 -0.03 12900.00%
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 45.79 43.88 0.00 35.41 0.00 32.69 33.18 38.00%
EPS -3.10 -2.84 0.00 -3.15 0.00 -0.64 -2.32 33.62%
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 0.36 0.66 0.00 0.77 0.00 1.07 1.19 -69.74%
P/EPS -5.38 -10.20 0.00 -8.70 0.00 -54.34 -16.92 -68.20%
EY -18.59 -9.80 0.00 -11.50 0.00 -1.84 -5.91 214.55%
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 0.29 0.55 0.00 0.82 0.00 0.89 1.13 -74.33%
P/EPS -4.23 -8.52 0.00 -9.20 0.00 -45.08 -16.06 -73.66%
EY -23.66 -11.73 0.00 -10.87 0.00 -2.22 -6.22 280.38%
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