[SCABLE] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 107,456 146,122 175,076 207,002 139,155 272,744 346,232 -14.58% YoY % -26.46% -16.54% -15.42% 48.76% -48.98% -21.23% - Horiz. % 31.04% 42.20% 50.57% 59.79% 40.19% 78.77% 100.00%
PBT -35,531 -14,050 -12,220 -23 -3,863 6,411 8,101 - YoY % -152.89% -14.98% -53,030.43% 99.40% -160.26% -20.86% - Horiz. % -438.60% -173.44% -150.85% -0.28% -47.69% 79.14% 100.00%
Tax -289 2,312 340 -2,289 -1,871 -4,537 -2,722 -26.08% YoY % -112.50% 580.00% 114.85% -22.34% 58.76% -66.68% - Horiz. % 10.62% -84.94% -12.49% 84.09% 68.74% 166.68% 100.00%
NP -35,820 -11,738 -11,880 -2,312 -5,734 1,874 5,379 - YoY % -205.16% 1.20% -413.84% 59.68% -405.98% -65.16% - Horiz. % -665.92% -218.22% -220.86% -42.98% -106.60% 34.84% 100.00%
NP to SH -35,820 -11,738 -11,344 -1,875 -5,111 2,313 4,941 - YoY % -205.16% -3.47% -505.01% 63.31% -320.97% -53.19% - Horiz. % -724.95% -237.56% -229.59% -37.95% -103.44% 46.81% 100.00%
Tax Rate - % - % - % - % - % 70.77 % 33.60 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 110.63% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 210.62% 100.00%
Total Cost 143,276 157,860 186,956 209,314 144,889 270,870 340,853 -11.02% YoY % -9.24% -15.56% -10.68% 44.47% -46.51% -20.53% - Horiz. % 42.03% 46.31% 54.85% 61.41% 42.51% 79.47% 100.00%
Net Worth -103,736 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 - YoY % -104.33% -82.02% -43.24% 8,405.75% -15.53% -3.74% - Horiz. % -30.58% 705.66% 3,925.23% 6,915.89% 81.31% 96.26% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - 158 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 3.21 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth -103,736 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 - YoY % -104.33% -82.02% -43.24% 8,405.75% -15.53% -3.74% - Horiz. % -30.58% 705.66% 3,925.23% 6,915.89% 81.31% 96.26% 100.00%
NOSH 398,985 398,985 317,050 317,050 317,050 317,050 317,050 3.15% YoY % 0.00% 25.84% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.84% 125.84% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -33.33 % -8.03 % -6.79 % -1.12 % -4.12 % 0.69 % 1.55 % - YoY % -315.07% -18.26% -506.25% 72.82% -697.10% -55.48% - Horiz. % -2,150.32% -518.06% -438.06% -72.26% -265.81% 44.52% 100.00%
ROE 0.00 % -0.49 % -0.09 % -0.01 % -1.85 % 0.71 % 1.46 % - YoY % 0.00% -444.44% -800.00% 99.46% -360.56% -51.37% - Horiz. % 0.00% -33.56% -6.16% -0.68% -126.71% 48.63% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.93 36.62 55.22 65.29 43.89 86.03 109.20 -17.19% YoY % -26.46% -33.68% -15.42% 48.76% -48.98% -21.22% - Horiz. % 24.66% 33.53% 50.57% 59.79% 40.19% 78.78% 100.00%
EPS -8.98 -2.94 -3.57 -0.59 -1.61 0.73 1.56 - YoY % -205.44% 17.65% -505.08% 63.35% -320.55% -53.21% - Horiz. % -575.64% -188.46% -228.85% -37.82% -103.21% 46.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS -0.2600 6.0000 42.0000 74.0000 0.8700 1.0300 1.0700 - YoY % -104.33% -85.71% -43.24% 8,405.75% -15.53% -3.74% - Horiz. % -24.30% 560.75% 3,925.23% 6,915.89% 81.31% 96.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,985 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.93 36.62 43.88 51.88 34.88 68.36 86.78 -14.59% YoY % -26.46% -16.55% -15.42% 48.74% -48.98% -21.23% - Horiz. % 31.03% 42.20% 50.56% 59.78% 40.19% 78.77% 100.00%
EPS -8.98 -2.94 -2.84 -0.47 -1.28 0.58 1.24 - YoY % -205.44% -3.52% -504.26% 63.28% -320.69% -53.23% - Horiz. % -724.19% -237.10% -229.03% -37.90% -103.23% 46.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS -0.2600 6.0000 33.3749 58.8035 0.6913 0.8185 0.8503 - YoY % -104.33% -82.02% -43.24% 8,406.22% -15.54% -3.74% - Horiz. % -30.58% 705.63% 3,925.07% 6,915.62% 81.30% 96.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/11/23 30/11/22 30/11/21 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.0500 0.0550 0.3650 0.3250 0.4200 1.1900 1.3000 -
P/RPS 0.19 0.15 0.66 0.50 0.96 1.38 1.19 -21.90% YoY % 26.67% -77.27% 32.00% -47.92% -30.43% 15.97% - Horiz. % 15.97% 12.61% 55.46% 42.02% 80.67% 115.97% 100.00%
P/EPS -0.56 -1.87 -10.20 -54.96 -26.05 163.12 83.42 - YoY % 70.05% 81.67% 81.44% -110.98% -115.97% 95.54% - Horiz. % -0.67% -2.24% -12.23% -65.88% -31.23% 195.54% 100.00%
EY -179.56 -53.49 -9.80 -1.82 -3.84 0.61 1.20 - YoY % -235.69% -445.82% -438.46% 52.60% -729.51% -49.17% - Horiz. % -14,963.33% -4,457.50% -816.67% -151.67% -320.00% 50.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.01 0.01 0.00 0.48 1.16 1.21 - YoY % 0.00% 0.00% 0.00% 0.00% -58.62% -4.13% - Horiz. % 0.00% 0.83% 0.83% 0.00% 39.67% 95.87% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/01/24 26/01/23 30/12/21 22/08/19 21/08/18 29/08/17 23/08/16 -
Price 0.2500 0.0950 0.3050 0.3000 0.4800 1.0400 1.2900 -
P/RPS 0.93 0.26 0.55 0.46 1.09 1.21 1.18 -3.16% YoY % 257.69% -52.73% 19.57% -57.80% -9.92% 2.54% - Horiz. % 78.81% 22.03% 46.61% 38.98% 92.37% 102.54% 100.00%
P/EPS -2.78 -3.23 -8.52 -50.73 -29.78 142.56 82.78 - YoY % 13.93% 62.09% 83.21% -70.35% -120.89% 72.22% - Horiz. % -3.36% -3.90% -10.29% -61.28% -35.97% 172.22% 100.00%
EY -35.91 -30.97 -11.73 -1.97 -3.36 0.70 1.21 - YoY % -15.95% -164.02% -495.43% 41.37% -580.00% -42.15% - Horiz. % -2,967.77% -2,559.50% -969.42% -162.81% -277.69% 57.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.02 0.01 0.00 0.55 1.01 1.21 - YoY % 0.00% 100.00% 0.00% 0.00% -45.54% -16.53% - Horiz. % 0.00% 1.65% 0.83% 0.00% 45.45% 83.47% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment