[SCABLE] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -64.12%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 727,052 715,264 1,007,404 1,457,820 1,374,440 316,836 234,040 20.78%
PBT -20,580 4,764 32,252 23,080 66,104 9,468 6,904 -
Tax -3,868 -11,268 -16,864 -7,460 -18,356 -4,044 -1,792 13.67%
NP -24,448 -6,504 15,388 15,620 47,748 5,424 5,112 -
-
NP to SH -22,772 -2,736 15,472 14,280 47,468 5,492 5,216 -
-
Tax Rate - 236.52% 52.29% 32.32% 27.77% 42.71% 25.96% -
Total Cost 751,500 721,768 992,016 1,442,200 1,326,692 311,412 228,928 21.89%
-
Net Worth 237,787 282,174 332,902 329,731 310,709 226,965 152,133 7.72%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 126 - 1,552 -
Div Payout % - - - - 0.27% - 29.76% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 237,787 282,174 332,902 329,731 310,709 226,965 152,133 7.72%
NOSH 317,050 317,050 317,050 317,050 317,050 280,204 155,238 12.63%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -3.36% -0.91% 1.53% 1.07% 3.47% 1.71% 2.18% -
ROE -9.58% -0.97% 4.65% 4.33% 15.28% 2.42% 3.43% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 229.32 225.60 317.74 459.81 433.51 113.07 150.76 7.23%
EPS -7.20 -0.88 4.88 4.52 14.96 1.96 3.36 -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 1.00 -
NAPS 0.75 0.89 1.05 1.04 0.98 0.81 0.98 -4.35%
Adjusted Per Share Value based on latest NOSH - 317,050
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 182.23 179.27 252.49 365.38 344.48 79.41 58.66 20.78%
EPS -5.71 -0.69 3.88 3.58 11.90 1.38 1.31 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.39 -
NAPS 0.596 0.7072 0.8344 0.8264 0.7787 0.5689 0.3813 7.72%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.35 0.59 1.06 1.64 1.47 1.47 1.38 -
P/RPS 0.15 0.26 0.33 0.36 0.34 1.30 0.92 -26.07%
P/EPS -4.87 -68.37 21.72 36.41 9.82 75.00 41.07 -
EY -20.52 -1.46 4.60 2.75 10.18 1.33 2.43 -
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.72 -
P/NAPS 0.47 0.66 1.01 1.58 1.50 1.81 1.41 -16.72%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 15/05/18 15/05/17 26/05/16 29/05/15 27/05/14 27/05/13 -
Price 0.31 0.555 1.07 1.40 1.37 1.45 1.72 -
P/RPS 0.14 0.25 0.34 0.30 0.32 1.28 1.14 -29.48%
P/EPS -4.32 -64.31 21.93 31.08 9.15 73.98 51.19 -
EY -23.17 -1.55 4.56 3.22 10.93 1.35 1.95 -
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.58 -
P/NAPS 0.41 0.62 1.02 1.35 1.40 1.79 1.76 -21.54%

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