[SCABLE] QoQ TTM Result on 30-Nov-2021 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
30-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- -136.17%
YoY- -620.42%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
Revenue 671,614 182,685 629,494 579,212 271,733 616,885 261,979 209.66%
PBT -42,173 -13,702 -38,061 -38,812 -12,139 -20,595 -13,091 307.38%
Tax 6,045 1,678 -1,540 100 -3,558 -1,574 -1,865 -
NP -36,128 -12,024 -39,601 -38,712 -15,697 -22,169 -14,956 188.32%
-
NP to SH -35,188 -12,379 -38,866 -35,763 -15,143 -20,983 -13,957 203.51%
-
Tax Rate - - - - - - - -
Total Cost 707,742 194,709 669,095 617,924 287,430 639,054 276,935 208.50%
-
Net Worth 14,117,415 0 12,364,950 13,316,100 0 13,316,100 13,316,100 7.26%
Dividend
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
Net Worth 14,117,415 0 12,364,950 13,316,100 0 13,316,100 13,316,100 7.26%
NOSH 398,985 317,050 398,985 398,985 317,050 335,575 317,050 31.78%
Ratio Analysis
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
NP Margin -5.38% -6.58% -6.29% -6.68% -5.78% -3.59% -5.71% -
ROE -0.25% 0.00% -0.31% -0.27% 0.00% -0.16% -0.10% -
Per Share
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
RPS 185.54 57.62 198.55 182.69 85.71 194.57 82.63 164.11%
EPS -9.72 -3.90 -12.26 -11.28 -4.78 -6.62 -4.40 158.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 39.00 0.00 39.00 42.00 0.00 42.00 42.00 -8.51%
Adjusted Per Share Value based on latest NOSH - 398,985
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
RPS 168.33 45.79 157.77 145.17 68.11 154.61 65.66 209.67%
EPS -8.82 -3.10 -9.74 -8.96 -3.80 -5.26 -3.50 203.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.3833 0.00 30.991 33.3749 0.00 33.3749 33.3749 7.26%
Price Multiplier on Financial Quarter End Date
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
Date 31/03/22 28/02/22 31/12/21 30/11/21 30/08/21 30/06/21 31/05/21 -
Price 0.165 0.165 0.21 0.365 0.375 0.345 0.345 -
P/RPS 0.09 0.29 0.11 0.20 0.44 0.18 0.42 -84.26%
P/EPS -1.70 -4.23 -1.71 -3.24 -7.85 -5.21 -7.84 -84.04%
EY -58.91 -23.66 -58.37 -30.90 -12.74 -19.18 -12.76 527.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.00 0.01 0.01 -
Price Multiplier on Announcement Date
31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 30/06/21 31/05/21 CAGR
Date 26/05/22 - 24/02/22 30/12/21 - 30/11/21 - -
Price 0.155 0.00 0.165 0.305 0.00 0.365 0.00 -
P/RPS 0.08 0.00 0.08 0.17 0.00 0.19 0.00 -
P/EPS -1.59 0.00 -1.35 -2.70 0.00 -5.52 0.00 -
EY -62.72 0.00 -74.29 -36.98 0.00 -18.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.01 0.00 0.01 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