[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.76%
YoY- -37.4%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 526,734 610,780 792,681 766,977 777,530 727,052 790,168 -23.70%
PBT -34,254 10,812 -80,833 -14,105 -10,336 -20,580 -34,105 0.29%
Tax -2,862 -2,076 -6,117 -2,205 -6,148 -3,868 -6,097 -39.62%
NP -37,116 8,736 -86,950 -16,310 -16,484 -24,448 -40,202 -5.18%
-
NP to SH -34,256 2,200 -85,822 -14,566 -15,136 -22,772 -39,146 -8.51%
-
Tax Rate - 19.20% - - - - - -
Total Cost 563,850 602,044 879,631 783,287 794,014 751,500 830,370 -22.76%
-
Net Worth 13,950,200 15,535,450 158,525 22,827,600 23,461,700 237,787 24,095,800 -30.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 13,950,200 15,535,450 158,525 22,827,600 23,461,700 237,787 24,095,800 -30.55%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.05% 1.43% -10.97% -2.13% -2.12% -3.36% -5.09% -
ROE -0.25% 0.01% -54.14% -0.06% -0.06% -9.58% -0.16% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 166.14 192.64 250.02 241.91 245.24 229.32 249.23 -23.70%
EPS -10.86 0.68 -27.07 -4.60 -4.78 -7.20 -12.35 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 44.00 49.00 0.50 72.00 74.00 0.75 76.00 -30.55%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 132.02 153.08 198.67 192.23 194.88 182.23 198.04 -23.70%
EPS -8.59 0.55 -21.51 -3.65 -3.79 -5.71 -9.81 -8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.9642 38.9374 0.3973 57.2142 58.8035 0.596 60.3927 -30.55%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.25 0.165 0.335 0.265 0.325 0.35 0.32 -
P/RPS 0.15 0.09 0.13 0.11 0.13 0.15 0.13 10.01%
P/EPS -2.31 23.78 -1.24 -5.77 -6.81 -4.87 -2.59 -7.35%
EY -43.22 4.21 -80.80 -17.34 -14.69 -20.52 -38.58 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.67 0.00 0.00 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 25/02/20 22/11/19 22/08/19 28/05/19 28/02/19 -
Price 0.25 0.245 0.305 0.245 0.30 0.31 0.265 -
P/RPS 0.15 0.13 0.12 0.10 0.12 0.14 0.11 22.99%
P/EPS -2.31 35.31 -1.13 -5.33 -6.28 -4.32 -2.15 4.90%
EY -43.22 2.83 -88.75 -18.75 -15.91 -23.17 -46.59 -4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.61 0.00 0.00 0.41 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