[SCABLE] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -19.06%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,017,555 1,098,540 1,049,190 1,007,404 1,299,777 1,366,077 1,421,374 -19.92%
PBT -25,645 -22,242 28,948 32,252 34,258 35,890 27,742 -
Tax -11,976 -21,537 -17,506 -16,864 -14,229 -13,394 -9,174 19.38%
NP -37,621 -43,780 11,442 15,388 20,029 22,496 18,568 -
-
NP to SH -36,284 -43,338 12,362 15,472 19,116 21,001 17,022 -
-
Tax Rate - - 60.47% 52.29% 41.53% 37.32% 33.07% -
Total Cost 1,055,176 1,142,320 1,037,748 992,016 1,279,748 1,343,581 1,402,806 -17.24%
-
Net Worth 28,217,450 28,851,550 326,561 332,902 332,865 329,731 339,243 1790.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 95 - 317 -
Div Payout % - - - - 0.50% - 1.86% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 28,217,450 28,851,550 326,561 332,902 332,865 329,731 339,243 1790.19%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.70% -3.99% 1.09% 1.53% 1.54% 1.65% 1.31% -
ROE -0.13% -0.15% 3.79% 4.65% 5.74% 6.37% 5.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 320.94 346.49 330.92 317.74 410.01 430.87 448.31 -19.92%
EPS -11.44 -13.67 3.90 4.88 6.03 6.63 5.36 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.10 -
NAPS 89.00 91.00 1.03 1.05 1.05 1.04 1.07 1790.19%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 255.04 275.33 262.96 252.49 325.77 342.39 356.25 -19.92%
EPS -9.09 -10.86 3.10 3.88 4.79 5.26 4.27 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.08 -
NAPS 70.7231 72.3124 0.8185 0.8344 0.8343 0.8264 0.8503 1790.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.71 1.01 1.19 1.06 1.04 1.23 1.30 -
P/RPS 0.22 0.29 0.36 0.33 0.25 0.29 0.29 -16.77%
P/EPS -6.20 -7.39 30.52 21.72 17.26 18.57 24.21 -
EY -16.12 -13.53 3.28 4.60 5.80 5.39 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.01 0.01 1.16 1.01 0.01 1.18 1.21 -95.87%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 15/05/17 23/02/17 24/11/16 23/08/16 -
Price 0.69 0.81 1.04 1.07 1.06 1.21 1.29 -
P/RPS 0.21 0.23 0.31 0.34 0.26 0.28 0.29 -19.31%
P/EPS -6.03 -5.93 26.67 21.93 17.59 18.27 24.03 -
EY -16.59 -16.88 3.75 4.56 5.69 5.47 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.01 0.01 1.01 1.02 0.01 1.16 1.21 -95.87%

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