[SCABLE] YoY Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 91,695 60,702 217,448 216,340 193,650 275,219 422,736 -18.62% YoY % 51.06% -72.08% 0.51% 11.72% -29.64% -34.90% - Horiz. % 21.69% 14.36% 51.44% 51.18% 45.81% 65.10% 100.00%
PBT -19,799 -71,176 -70,254 -32,081 -8,963 7,340 18,316 - YoY % 72.18% -1.31% -118.99% -257.93% -222.11% -59.93% - Horiz. % -108.10% -388.60% -383.57% -175.15% -48.94% 40.07% 100.00%
Tax -49,268 -20,115 -4,463 1,762 4,177 -4,183 -6,830 30.52% YoY % -144.93% -350.71% -353.29% -57.82% 199.86% 38.76% - Horiz. % 721.35% 294.51% 65.34% -25.80% -61.16% 61.24% 100.00%
NP -69,067 -91,291 -74,717 -30,319 -4,786 3,157 11,486 - YoY % 24.34% -22.18% -146.44% -533.49% -251.60% -72.51% - Horiz. % -601.31% -794.80% -650.50% -263.96% -41.67% 27.49% 100.00%
NP to SH -68,170 -90,122 -74,897 -31,195 -3,780 3,365 11,433 - YoY % 24.36% -20.33% -140.09% -725.26% -212.33% -70.57% - Horiz. % -596.26% -788.26% -655.09% -272.85% -33.06% 29.43% 100.00%
Tax Rate - % - % - % - % - % 56.99 % 37.29 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 52.83% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 152.83% 100.00%
Total Cost 160,762 151,993 292,165 246,659 198,436 272,062 411,250 -11.89% YoY % 5.77% -47.98% 18.45% 24.30% -27.06% -33.85% - Horiz. % 39.09% 36.96% 71.04% 59.98% 48.25% 66.15% 100.00%
Net Worth -5,984,775 3,317,463 158,525 24,095,800 28,217,450 333,325 326,561 - YoY % -280.40% 1,992.71% -99.34% -14.61% 8,365.43% 2.07% - Horiz. % -1,832.66% 1,015.88% 48.54% 7,378.64% 8,640.78% 102.07% 100.00%
Dividend 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 95 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 2.83 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth -5,984,775 3,317,463 158,525 24,095,800 28,217,450 333,325 326,561 - YoY % -280.40% 1,992.71% -99.34% -14.61% 8,365.43% 2.07% - Horiz. % -1,832.66% 1,015.88% 48.54% 7,378.64% 8,640.78% 102.07% 100.00%
NOSH 398,985 368,607 317,050 317,050 317,050 317,050 317,050 3.15% YoY % 8.24% 16.26% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.84% 116.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -75.32 % -150.39 % -34.36 % -14.01 % -2.47 % 1.15 % 2.72 % - YoY % 49.92% -337.69% -145.25% -467.21% -314.78% -57.72% - Horiz. % -2,769.12% -5,529.04% -1,263.24% -515.07% -90.81% 42.28% 100.00%
ROE 0.00 % -2.72 % -47.25 % -0.13 % -0.01 % 1.01 % 3.50 % - YoY % 0.00% 94.24% -36,246.16% -1,200.00% -100.99% -71.14% - Horiz. % 0.00% -77.71% -1,350.00% -3.71% -0.29% 28.86% 100.00%
Per Share 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 22.98 16.47 68.58 68.24 61.08 86.70 133.33 -21.10% YoY % 39.53% -75.98% 0.50% 11.72% -29.55% -34.97% - Horiz. % 17.24% 12.35% 51.44% 51.18% 45.81% 65.03% 100.00%
EPS -17.31 -24.45 -23.62 -9.84 -1.19 1.06 3.61 - YoY % 29.20% -3.51% -140.04% -726.89% -212.26% -70.64% - Horiz. % -479.50% -677.29% -654.29% -272.58% -32.96% 29.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS -15.0000 9.0000 0.5000 76.0000 89.0000 1.0500 1.0300 - YoY % -266.67% 1,700.00% -99.34% -14.61% 8,376.19% 1.94% - Horiz. % -1,456.31% 873.79% 48.54% 7,378.64% 8,640.78% 101.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,985 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 22.98 15.21 54.50 54.22 48.54 68.98 105.95 -18.62% YoY % 51.08% -72.09% 0.52% 11.70% -29.63% -34.89% - Horiz. % 21.69% 14.36% 51.44% 51.18% 45.81% 65.11% 100.00%
EPS -17.31 -22.59 -18.77 -7.82 -0.95 0.84 2.87 - YoY % 23.37% -20.35% -140.03% -723.16% -213.10% -70.73% - Horiz. % -603.14% -787.11% -654.01% -272.47% -33.10% 29.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS -15.0000 8.3148 0.3973 60.3927 70.7231 0.8354 0.8185 - YoY % -280.40% 1,992.83% -99.34% -14.61% 8,365.78% 2.06% - Horiz. % -1,832.62% 1,015.86% 48.54% 7,378.46% 8,640.57% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/23 31/05/22 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.0900 0.1550 0.3350 0.3200 0.7100 1.0400 1.7200 -
P/RPS 0.39 0.94 0.49 0.47 1.16 1.21 1.29 -14.89% YoY % -58.51% 91.84% 4.26% -59.48% -4.13% -6.20% - Horiz. % 30.23% 72.87% 37.98% 36.43% 89.92% 93.80% 100.00%
P/EPS -0.53 -0.63 -1.42 -3.25 -59.55 98.41 47.70 - YoY % 15.87% 55.63% 56.31% 94.54% -160.51% 106.31% - Horiz. % -1.11% -1.32% -2.98% -6.81% -124.84% 206.31% 100.00%
EY -189.84 -157.74 -70.52 -30.75 -1.68 1.02 2.10 - YoY % -20.35% -123.68% -129.33% -1,730.36% -264.71% -51.43% - Horiz. % -9,040.00% -7,511.43% -3,358.10% -1,464.29% -80.00% 48.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.02 0.67 0.00 0.01 0.01 1.67 - YoY % 0.00% -97.01% 0.00% 0.00% 0.00% -99.40% - Horiz. % 0.00% 1.20% 40.12% 0.00% 0.60% 0.60% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date - 01/08/22 25/02/20 28/02/19 27/02/18 23/02/17 26/02/16 -
Price 0.0750 0.1250 0.3050 0.2650 0.6900 1.0600 1.6400 -
P/RPS 0.33 0.76 0.44 0.39 1.13 1.23 1.23 -16.25% YoY % -56.58% 72.73% 12.82% -65.49% -8.13% 0.00% - Horiz. % 26.83% 61.79% 35.77% 31.71% 91.87% 100.00% 100.00%
P/EPS -0.44 -0.51 -1.29 -2.69 -57.87 100.30 45.48 - YoY % 13.73% 60.47% 52.04% 95.35% -157.70% 120.54% - Horiz. % -0.97% -1.12% -2.84% -5.91% -127.24% 220.54% 100.00%
EY -227.81 -195.59 -77.45 -37.13 -1.73 1.00 2.20 - YoY % -16.47% -152.54% -108.59% -2,046.24% -273.00% -54.55% - Horiz. % -10,355.00% -8,890.45% -3,520.45% -1,687.73% -78.64% 45.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.01 0.61 0.00 0.01 0.01 1.59 - YoY % 0.00% -98.36% 0.00% 0.00% 0.00% -99.37% - Horiz. % 0.00% 0.63% 38.36% 0.00% 0.63% 0.63% 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