[SCABLE] QoQ Quarter Result on 31-Aug-2022 [#1]

Announcement Date
31-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- 99.39%
YoY--%
View:
Show?
Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Revenue 91,695 130,546 146,122 179,274 60,702 172,554 0 -
PBT -19,799 -17,395 -14,050 37 -71,176 -1,879 0 -
Tax -49,268 3,240 2,312 -583 -20,115 2,948 0 -
NP -69,067 -14,155 -11,738 -546 -91,291 1,069 0 -
-
NP to SH -68,170 -14,155 -11,738 -546 -90,122 1,111 0 -
-
Tax Rate - - - 1,575.68% - - - -
Total Cost 160,762 144,701 157,860 179,820 151,993 171,485 0 -
-
Net Worth -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 0 -
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Net Worth -5,984,775 1,196,955 2,393,910 3,191,880 3,317,463 14,117,415 0 -
NOSH 398,985 398,985 398,985 398,985 398,985 398,985 317,050 20.15%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
NP Margin -75.32% -10.84% -8.03% -0.30% -150.39% 0.62% 0.00% -
ROE 0.00% -1.18% -0.49% -0.02% -2.72% 0.01% 0.00% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
RPS 22.98 32.72 36.62 44.93 16.47 47.67 0.00 -
EPS -17.31 -3.55 -2.94 -0.14 -24.45 0.31 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.00 3.00 6.00 8.00 9.00 39.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 398,985
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
RPS 22.98 32.72 36.62 44.93 15.21 43.25 0.00 -
EPS -17.31 -3.55 -2.94 -0.14 -22.59 0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.00 3.00 6.00 8.00 8.3148 35.3833 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 31/03/22 28/02/22 -
Price 0.09 0.115 0.055 0.115 0.155 0.165 0.165 -
P/RPS 0.39 0.35 0.15 0.26 0.94 0.35 0.00 -
P/EPS -0.53 -3.24 -1.87 -84.04 -0.63 53.76 0.00 -
EY -189.84 -30.85 -53.49 -1.19 -157.74 1.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.04 0.01 0.01 0.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 31/03/22 28/02/22 CAGR
Date 27/07/23 26/04/23 26/01/23 31/10/22 01/08/22 26/05/22 - -
Price 0.075 0.085 0.095 0.045 0.125 0.155 0.00 -
P/RPS 0.33 0.26 0.26 0.10 0.76 0.33 0.00 -
P/EPS -0.44 -2.40 -3.23 -32.88 -0.51 50.50 0.00 -
EY -227.81 -41.74 -30.97 -3.04 -195.59 1.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.03 0.02 0.01 0.01 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