[SCABLE] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -20.1%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,085,194 777,530 635,942 1,049,190 1,421,374 1,294,094 327,528 35.26%
PBT -209,520 -10,336 -5,344 28,948 27,742 64,760 7,720 -
Tax 5,514 -6,148 -9,376 -17,506 -9,174 -17,078 -3,178 -
NP -204,006 -16,484 -14,720 11,442 18,568 47,682 4,542 -
-
NP to SH 197,856 -15,136 -11,590 12,362 17,022 47,396 4,632 65.81%
-
Tax Rate - - - 60.47% 33.07% 26.37% 41.17% -
Total Cost 3,289,200 794,014 650,662 1,037,748 1,402,806 1,246,412 322,986 36.69%
-
Net Worth 13,316,100 23,461,700 275,833 326,561 339,243 323,390 226,019 73.15%
Dividend
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 317 63 837 -
Div Payout % - - - - 1.86% 0.13% 18.07% -
Equity
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 13,316,100 23,461,700 275,833 326,561 339,243 323,390 226,019 73.15%
NOSH 398,985 317,050 317,050 317,050 317,050 317,050 279,036 4.93%
Ratio Analysis
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -6.61% -2.12% -2.31% 1.09% 1.31% 3.68% 1.39% -
ROE 1.49% -0.06% -4.20% 3.79% 5.02% 14.66% 2.05% -
Per Share
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 973.09 245.24 200.58 330.92 448.31 408.17 117.38 32.95%
EPS -62.40 -4.78 -3.66 3.90 5.36 14.94 1.66 -
DPS 0.00 0.00 0.00 0.00 0.10 0.02 0.30 -
NAPS 42.00 74.00 0.87 1.03 1.07 1.02 0.81 70.19%
Adjusted Per Share Value based on latest NOSH - 317,050
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 773.26 194.88 159.39 262.96 356.25 324.35 82.09 35.26%
EPS 49.59 -3.79 -2.90 3.10 4.27 11.88 1.16 65.83%
DPS 0.00 0.00 0.00 0.00 0.08 0.02 0.21 -
NAPS 33.3749 58.8035 0.6913 0.8185 0.8503 0.8105 0.5665 73.15%
Price Multiplier on Financial Quarter End Date
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.365 0.325 0.42 1.19 1.30 1.37 1.54 -
P/RPS 0.04 0.13 0.21 0.36 0.29 0.34 1.31 -37.49%
P/EPS 0.58 -6.81 -11.49 30.52 24.21 9.16 92.77 -49.51%
EY 170.97 -14.69 -8.70 3.28 4.13 10.91 1.08 97.80%
DY 0.00 0.00 0.00 0.00 0.08 0.01 0.19 -
P/NAPS 0.01 0.00 0.48 1.16 1.21 1.34 1.90 -50.67%
Price Multiplier on Announcement Date
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/12/21 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 25/08/14 -
Price 0.305 0.30 0.48 1.04 1.29 1.22 1.49 -
P/RPS 0.03 0.12 0.24 0.31 0.29 0.30 1.27 -39.61%
P/EPS 0.49 -6.28 -13.13 26.67 24.03 8.16 89.76 -50.42%
EY 204.61 -15.91 -7.62 3.75 4.16 12.25 1.11 101.90%
DY 0.00 0.00 0.00 0.00 0.08 0.02 0.20 -
P/NAPS 0.01 0.00 0.55 1.01 1.21 1.20 1.84 -50.45%

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