[SCABLE] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 81.75%
YoY- -732.31%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 217,448 186,468 207,002 181,763 216,340 255,857 139,155 34.55%
PBT -70,254 -5,411 -23 -5,145 -32,081 648 -3,863 587.91%
Tax -4,463 2,322 -2,289 -967 1,762 -3,171 -1,871 78.24%
NP -74,717 -3,089 -2,312 -6,112 -30,319 -2,523 -5,734 451.15%
-
NP to SH -74,897 -3,357 -1,875 -5,693 -31,195 -2,156 -5,111 495.91%
-
Tax Rate - - - - - 489.35% - -
Total Cost 292,165 189,557 209,314 187,875 246,659 258,380 144,889 59.40%
-
Net Worth 158,525 22,827,600 23,461,700 237,787 24,095,800 27,266,300 275,833 -30.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 158,525 22,827,600 23,461,700 237,787 24,095,800 27,266,300 275,833 -30.80%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -34.36% -1.66% -1.12% -3.36% -14.01% -0.99% -4.12% -
ROE -47.25% -0.01% -0.01% -2.39% -0.13% -0.01% -1.85% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.58 58.81 65.29 57.33 68.24 80.70 43.89 34.54%
EPS -23.62 -1.06 -0.59 -1.80 -9.84 -0.68 -1.61 496.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 72.00 74.00 0.75 76.00 86.00 0.87 -30.80%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 54.50 46.74 51.88 45.56 54.22 64.13 34.88 34.54%
EPS -18.77 -0.84 -0.47 -1.43 -7.82 -0.54 -1.28 496.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3973 57.2142 58.8035 0.596 60.3927 68.3392 0.6913 -30.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.335 0.265 0.325 0.35 0.32 0.395 0.42 -
P/RPS 0.49 0.45 0.50 0.61 0.47 0.49 0.96 -36.05%
P/EPS -1.42 -25.03 -54.96 -19.49 -3.25 -58.09 -26.05 -85.54%
EY -70.52 -4.00 -1.82 -5.13 -30.75 -1.72 -3.84 592.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.00 0.47 0.00 0.00 0.48 24.82%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 22/11/19 22/08/19 28/05/19 28/02/19 23/11/18 21/08/18 -
Price 0.305 0.245 0.30 0.31 0.265 0.27 0.48 -
P/RPS 0.44 0.42 0.46 0.54 0.39 0.33 1.09 -45.28%
P/EPS -1.29 -23.14 -50.73 -17.26 -2.69 -39.70 -29.78 -87.59%
EY -77.45 -4.32 -1.97 -5.79 -37.13 -2.52 -3.36 705.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.00 0.41 0.00 0.00 0.55 7.12%

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