[SCABLE] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.12%
YoY- -110.54%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 516,644 182,685 616,885 693,564 791,573 767,478 1,099,124 -13.00%
PBT -102,584 -13,702 -20,595 -81,384 -42,660 -10,987 -9,342 55.64%
Tax -15,146 1,678 -1,574 -7,228 828 -3,682 -20,336 -5.29%
NP -117,730 -12,024 -22,169 -88,612 -41,832 -14,669 -29,678 28.96%
-
NP to SH -116,561 -12,379 -20,983 -88,679 -42,120 -11,731 -29,139 29.16%
-
Tax Rate - - - - - - - -
Total Cost 634,374 194,709 639,054 782,176 833,405 782,147 1,128,802 -10.09%
-
Net Worth 1,196,955 0 13,316,100 14,584,300 22,827,600 27,266,300 28,851,550 -44.43%
Dividend
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 95 -
Div Payout % - - - - - - 0.00% -
Equity
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,196,955 0 13,316,100 14,584,300 22,827,600 27,266,300 28,851,550 -44.43%
NOSH 398,985 317,050 335,575 317,050 317,050 317,050 317,050 4.33%
Ratio Analysis
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -22.79% -6.58% -3.59% -12.78% -5.28% -1.91% -2.70% -
ROE -9.74% 0.00% -0.16% -0.61% -0.18% -0.04% -0.10% -
Per Share
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 129.49 57.62 194.57 218.76 249.67 242.07 346.67 -16.62%
EPS -29.21 -3.90 -6.62 -27.97 -13.28 -3.70 -9.19 23.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 3.00 0.00 42.00 46.00 72.00 86.00 91.00 -46.73%
Adjusted Per Share Value based on latest NOSH - 317,050
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 129.49 45.79 154.61 173.83 198.40 192.36 275.48 -13.00%
EPS -29.21 -3.10 -5.26 -22.23 -10.56 -2.94 -7.30 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 3.00 0.00 33.3749 36.5535 57.2142 68.3392 72.3124 -44.43%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.115 0.165 0.345 0.215 0.265 0.395 1.01 -
P/RPS 0.09 0.29 0.18 0.10 0.11 0.16 0.29 -19.42%
P/EPS -0.39 -4.23 -5.21 -0.77 -1.99 -10.68 -10.99 -46.01%
EY -254.04 -23.66 -19.18 -130.09 -50.13 -9.37 -9.10 84.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.04 0.00 0.01 0.00 0.00 0.00 0.01 29.16%
Price Multiplier on Announcement Date
28/02/23 28/02/22 30/06/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 26/04/23 - 30/11/21 27/11/20 22/11/19 23/11/18 30/11/17 -
Price 0.085 0.00 0.365 0.23 0.245 0.27 0.81 -
P/RPS 0.07 0.00 0.19 0.11 0.10 0.11 0.23 -19.71%
P/EPS -0.29 0.00 -5.52 -0.82 -1.84 -7.30 -8.81 -46.75%
EY -343.70 0.00 -18.13 -121.61 -54.22 -13.70 -11.35 87.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.03 0.00 0.01 0.01 0.00 0.00 0.01 22.48%

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