[SCABLE] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1772.5%
YoY- -634.32%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 139,155 178,816 193,650 299,310 272,744 251,851 275,219 -36.61%
PBT -3,863 1,191 -8,963 -31,156 6,411 8,063 7,340 -
Tax -1,871 -2,817 4,177 -7,400 -4,537 -4,216 -4,183 -41.59%
NP -5,734 -1,626 -4,786 -38,556 1,874 3,847 3,157 -
-
NP to SH -5,111 -684 -3,780 -38,685 2,313 3,868 3,365 -
-
Tax Rate - 236.52% - - 70.77% 52.29% 56.99% -
Total Cost 144,889 180,442 198,436 337,866 270,870 248,004 272,062 -34.37%
-
Net Worth 275,833 282,174 28,217,450 28,851,550 326,561 332,902 333,325 -11.88%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 95 -
Div Payout % - - - - - - 2.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 275,833 282,174 28,217,450 28,851,550 326,561 332,902 333,325 -11.88%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.12% -0.91% -2.47% -12.88% 0.69% 1.53% 1.15% -
ROE -1.85% -0.24% -0.01% -0.13% 0.71% 1.16% 1.01% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.89 56.40 61.08 94.40 86.03 79.44 86.70 -36.56%
EPS -1.61 -0.22 -1.19 -12.20 0.73 1.22 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.87 0.89 89.00 91.00 1.03 1.05 1.05 -11.81%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.88 44.82 48.54 75.02 68.36 63.12 68.98 -36.60%
EPS -1.28 -0.17 -0.95 -9.70 0.58 0.97 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.6913 0.7072 70.7231 72.3124 0.8185 0.8344 0.8354 -11.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.42 0.59 0.71 1.01 1.19 1.06 1.04 -
P/RPS 0.96 1.05 1.16 1.07 1.38 1.33 1.21 -14.33%
P/EPS -26.05 -273.48 -59.55 -8.28 163.12 86.89 98.41 -
EY -3.84 -0.37 -1.68 -12.08 0.61 1.15 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.01 0.01 1.16 1.01 0.01 1230.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 15/05/18 27/02/18 30/11/17 29/08/17 15/05/17 23/02/17 -
Price 0.48 0.555 0.69 0.81 1.04 1.07 1.06 -
P/RPS 1.09 0.98 1.13 0.86 1.21 1.35 1.23 -7.76%
P/EPS -29.78 -257.26 -57.87 -6.64 142.56 87.71 100.30 -
EY -3.36 -0.39 -1.73 -15.06 0.70 1.14 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.01 0.01 1.01 1.02 0.01 1356.89%

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