[SCABLE] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 23.38%
YoY- -44.47%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 766,977 765,104 1,098,540 1,366,077 1,375,936 328,229 195,022 25.62%
PBT -14,105 -2,698 -22,242 35,890 52,765 6,925 1,860 -
Tax -2,205 -10,478 -21,537 -13,394 -14,654 -3,372 -164 54.17%
NP -16,310 -13,177 -43,780 22,496 38,110 3,553 1,696 -
-
NP to SH -14,566 -10,601 -43,338 21,001 37,818 3,640 1,796 -
-
Tax Rate - - - 37.32% 27.77% 48.69% 8.82% -
Total Cost 783,287 778,281 1,142,320 1,343,581 1,337,825 324,676 193,326 26.24%
-
Net Worth 22,827,600 27,266,300 28,851,550 329,731 31,387,950 220,071 179,599 124.14%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 557 748 -
Div Payout % - - - - - 15.31% 41.67% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,827,600 27,266,300 28,851,550 329,731 31,387,950 220,071 179,599 124.14%
NOSH 317,050 317,050 317,050 317,050 317,050 278,571 224,499 5.91%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.13% -1.72% -3.99% 1.65% 2.77% 1.08% 0.87% -
ROE -0.06% -0.04% -0.15% 6.37% 0.12% 1.65% 1.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 241.91 241.32 346.49 430.87 433.98 117.83 86.87 18.60%
EPS -4.60 -3.35 -13.67 6.63 11.93 1.31 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.33 -
NAPS 72.00 86.00 91.00 1.04 99.00 0.79 0.80 111.62%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 192.23 191.76 275.33 342.39 344.86 82.27 48.88 25.62%
EPS -3.65 -2.66 -10.86 5.26 9.48 0.91 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.19 -
NAPS 57.2142 68.3392 72.3124 0.8264 78.6695 0.5516 0.4501 124.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.265 0.395 1.01 1.23 1.34 1.46 1.67 -
P/RPS 0.11 0.16 0.29 0.29 0.31 1.24 1.92 -37.89%
P/EPS -5.77 -11.81 -7.39 18.57 11.23 111.73 208.75 -
EY -17.34 -8.47 -13.53 5.39 8.90 0.89 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.14 0.20 -
P/NAPS 0.00 0.00 0.01 1.18 0.01 1.85 2.09 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 30/11/17 24/11/16 26/11/15 24/11/14 20/11/13 -
Price 0.245 0.27 0.81 1.21 1.68 1.43 1.57 -
P/RPS 0.10 0.11 0.23 0.28 0.39 1.21 1.81 -38.27%
P/EPS -5.33 -8.07 -5.93 18.27 14.08 109.44 196.25 -
EY -18.75 -12.38 -16.88 5.47 7.10 0.91 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.14 0.21 -
P/NAPS 0.00 0.00 0.01 1.16 0.02 1.81 1.96 -

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