[SCABLE] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 21.36%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 823,905 524,595 251,851 1,299,777 1,024,558 710,687 364,455 72.16%
PBT -16,682 14,474 8,063 34,258 26,918 13,871 5,770 -
Tax -16,153 -8,753 -4,216 -14,229 -10,046 -4,587 -1,865 321.19%
NP -32,835 5,721 3,847 20,029 16,872 9,284 3,905 -
-
NP to SH -32,504 6,181 3,868 19,116 15,751 8,511 3,570 -
-
Tax Rate - 60.47% 52.29% 41.53% 37.32% 33.07% 32.32% -
Total Cost 856,740 518,874 248,004 1,279,748 1,007,686 701,403 360,550 77.97%
-
Net Worth 28,851,550 326,561 332,902 332,865 329,731 339,243 329,731 1865.58%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 95 - 158 - -
Div Payout % - - - 0.50% - 1.86% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 28,851,550 326,561 332,902 332,865 329,731 339,243 329,731 1865.58%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -3.99% 1.09% 1.53% 1.54% 1.65% 1.31% 1.07% -
ROE -0.11% 1.89% 1.16% 5.74% 4.78% 2.51% 1.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 259.87 165.46 79.44 410.01 323.15 224.16 114.95 72.16%
EPS -10.25 1.95 1.22 6.03 4.97 2.68 1.13 -
DPS 0.00 0.00 0.00 0.03 0.00 0.05 0.00 -
NAPS 91.00 1.03 1.05 1.05 1.04 1.07 1.04 1865.58%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 206.50 131.48 63.12 325.77 256.79 178.12 91.35 72.15%
EPS -8.15 1.55 0.97 4.79 3.95 2.13 0.89 -
DPS 0.00 0.00 0.00 0.02 0.00 0.04 0.00 -
NAPS 72.3124 0.8185 0.8344 0.8343 0.8264 0.8503 0.8264 1865.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.01 1.19 1.06 1.04 1.23 1.30 1.64 -
P/RPS 0.39 0.72 1.33 0.25 0.38 0.58 1.43 -57.91%
P/EPS -9.85 61.04 86.89 17.26 24.76 48.43 145.65 -
EY -10.15 1.64 1.15 5.80 4.04 2.06 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.01 1.16 1.01 0.01 1.18 1.21 1.58 -96.56%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 15/05/17 23/02/17 24/11/16 23/08/16 26/05/16 -
Price 0.81 1.04 1.07 1.06 1.21 1.29 1.40 -
P/RPS 0.31 0.63 1.35 0.26 0.37 0.58 1.22 -59.84%
P/EPS -7.90 53.35 87.71 17.59 24.36 48.05 124.33 -
EY -12.66 1.87 1.14 5.69 4.11 2.08 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.01 1.01 1.02 0.01 1.16 1.21 1.35 -96.18%

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