[SCABLE] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 92.46%
YoY- -117.68%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 790,168 765,104 635,942 715,264 1,017,555 1,098,540 1,049,190 -17.18%
PBT -34,105 -2,698 -5,344 4,764 -25,645 -22,242 28,948 -
Tax -6,097 -10,478 -9,376 -11,268 -11,976 -21,537 -17,506 -50.40%
NP -40,202 -13,177 -14,720 -6,504 -37,621 -43,780 11,442 -
-
NP to SH -39,146 -10,601 -11,590 -2,736 -36,284 -43,338 12,362 -
-
Tax Rate - - - 236.52% - - 60.47% -
Total Cost 830,370 778,281 650,662 721,768 1,055,176 1,142,320 1,037,748 -13.77%
-
Net Worth 24,095,800 27,266,300 275,833 282,174 28,217,450 28,851,550 326,561 1645.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 24,095,800 27,266,300 275,833 282,174 28,217,450 28,851,550 326,561 1645.48%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -5.09% -1.72% -2.31% -0.91% -3.70% -3.99% 1.09% -
ROE -0.16% -0.04% -4.20% -0.97% -0.13% -0.15% 3.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 249.23 241.32 200.58 225.60 320.94 346.49 330.92 -17.17%
EPS -12.35 -3.35 -3.66 -0.88 -11.44 -13.67 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 76.00 86.00 0.87 0.89 89.00 91.00 1.03 1645.48%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 198.04 191.76 159.39 179.27 255.04 275.33 262.96 -17.18%
EPS -9.81 -2.66 -2.90 -0.69 -9.09 -10.86 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.3927 68.3392 0.6913 0.7072 70.7231 72.3124 0.8185 1645.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.32 0.395 0.42 0.59 0.71 1.01 1.19 -
P/RPS 0.13 0.16 0.21 0.26 0.22 0.29 0.36 -49.19%
P/EPS -2.59 -11.81 -11.49 -68.37 -6.20 -7.39 30.52 -
EY -38.58 -8.47 -8.70 -1.46 -16.12 -13.53 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.48 0.66 0.01 0.01 1.16 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 21/08/18 15/05/18 27/02/18 30/11/17 29/08/17 -
Price 0.265 0.27 0.48 0.555 0.69 0.81 1.04 -
P/RPS 0.11 0.11 0.24 0.25 0.21 0.23 0.31 -49.78%
P/EPS -2.15 -8.07 -13.13 -64.31 -6.03 -5.93 26.67 -
EY -46.59 -12.38 -7.62 -1.55 -16.59 -16.88 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.55 0.62 0.01 0.01 1.01 -

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