[SCABLE] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -323.61%
YoY- -193.76%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 650,792 3,085,194 777,530 635,942 1,049,190 1,421,374 1,294,094 -8.84%
PBT -28,026 -209,520 -10,336 -5,344 28,948 27,742 64,760 -
Tax 3,458 5,514 -6,148 -9,376 -17,506 -9,174 -17,078 -
NP -24,568 -204,006 -16,484 -14,720 11,442 18,568 47,682 -
-
NP to SH -24,568 197,856 -15,136 -11,590 12,362 17,022 47,396 -
-
Tax Rate - - - - 60.47% 33.07% 26.37% -
Total Cost 675,360 3,289,200 794,014 650,662 1,037,748 1,402,806 1,246,412 -7.92%
-
Net Worth 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 323,390 30.94%
Dividend
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 317 63 -
Div Payout % - - - - - 1.86% 0.13% -
Equity
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 323,390 30.94%
NOSH 398,985 398,985 317,050 317,050 317,050 317,050 317,050 3.14%
Ratio Analysis
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -3.78% -6.61% -2.12% -2.31% 1.09% 1.31% 3.68% -
ROE -1.03% 1.49% -0.06% -4.20% 3.79% 5.02% 14.66% -
Per Share
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 163.11 973.09 245.24 200.58 330.92 448.31 408.17 -11.62%
EPS -6.16 -62.40 -4.78 -3.66 3.90 5.36 14.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.02 -
NAPS 6.00 42.00 74.00 0.87 1.03 1.07 1.02 26.95%
Adjusted Per Share Value based on latest NOSH - 317,050
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 163.11 773.26 194.88 159.39 262.96 356.25 324.35 -8.84%
EPS -6.16 49.59 -3.79 -2.90 3.10 4.27 11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.02 -
NAPS 6.00 33.3749 58.8035 0.6913 0.8185 0.8503 0.8105 30.94%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/11/22 30/11/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.055 0.365 0.325 0.42 1.19 1.30 1.37 -
P/RPS 0.03 0.04 0.13 0.21 0.36 0.29 0.34 -27.89%
P/EPS -0.89 0.58 -6.81 -11.49 30.52 24.21 9.16 -
EY -111.96 170.97 -14.69 -8.70 3.28 4.13 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.01 -
P/NAPS 0.01 0.01 0.00 0.48 1.16 1.21 1.34 -48.29%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/01/23 30/12/21 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 -
Price 0.095 0.305 0.30 0.48 1.04 1.29 1.22 -
P/RPS 0.06 0.03 0.12 0.24 0.31 0.29 0.30 -19.48%
P/EPS -1.54 0.49 -6.28 -13.13 26.67 24.03 8.16 -
EY -64.82 204.61 -15.91 -7.62 3.75 4.16 12.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.02 -
P/NAPS 0.02 0.01 0.00 0.55 1.01 1.21 1.20 -42.38%

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