[SCABLE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 99.7%
YoY- 923.23%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 317,971 524,595 710,687 647,047 163,764 106,184 130,226 16.03%
PBT -2,672 14,474 13,871 32,380 3,860 1,229 5,081 -
Tax -4,688 -8,753 -4,587 -8,539 -1,589 -385 -1,381 22.58%
NP -7,360 5,721 9,284 23,841 2,271 844 3,700 -
-
NP to SH -5,795 6,181 8,511 23,698 2,316 868 2,868 -
-
Tax Rate - 60.47% 33.07% 26.37% 41.17% 31.33% 27.18% -
Total Cost 325,331 518,874 701,403 623,206 161,493 105,340 126,526 17.03%
-
Net Worth 275,833 326,561 339,243 323,390 226,019 151,900 119,049 15.02%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 158 31 418 387 338 -
Div Payout % - - 1.86% 0.13% 18.07% 44.64% 11.79% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 275,833 326,561 339,243 323,390 226,019 151,900 119,049 15.02%
NOSH 317,050 317,050 317,050 317,050 279,036 154,999 135,283 15.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.31% 1.09% 1.31% 3.68% 1.39% 0.79% 2.84% -
ROE -2.10% 1.89% 2.51% 7.33% 1.02% 0.57% 2.41% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 100.29 165.46 224.16 204.08 58.69 68.51 96.26 0.68%
EPS -1.83 1.95 2.68 7.47 0.83 0.56 2.12 -
DPS 0.00 0.00 0.05 0.01 0.15 0.25 0.25 -
NAPS 0.87 1.03 1.07 1.02 0.81 0.98 0.88 -0.19%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 79.69 131.48 178.12 162.17 41.05 26.61 32.64 16.03%
EPS -1.45 1.55 2.13 5.94 0.58 0.22 0.72 -
DPS 0.00 0.00 0.04 0.01 0.10 0.10 0.08 -
NAPS 0.6913 0.8185 0.8503 0.8105 0.5665 0.3807 0.2984 15.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.42 1.19 1.30 1.37 1.54 1.65 1.84 -
P/RPS 0.42 0.72 0.58 0.67 2.62 2.41 1.91 -22.30%
P/EPS -22.98 61.04 48.43 18.33 185.54 294.64 86.79 -
EY -4.35 1.64 2.06 5.46 0.54 0.34 1.15 -
DY 0.00 0.00 0.04 0.01 0.10 0.15 0.14 -
P/NAPS 0.48 1.16 1.21 1.34 1.90 1.68 2.09 -21.73%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 29/08/17 23/08/16 25/08/15 25/08/14 29/08/13 24/08/12 -
Price 0.48 1.04 1.29 1.22 1.49 1.86 1.67 -
P/RPS 0.48 0.63 0.58 0.60 2.54 2.72 1.73 -19.23%
P/EPS -26.26 53.35 48.05 16.32 179.52 332.14 78.77 -
EY -3.81 1.87 2.08 6.13 0.56 0.30 1.27 -
DY 0.00 0.00 0.04 0.01 0.10 0.13 0.15 -
P/NAPS 0.55 1.01 1.21 1.20 1.84 1.90 1.90 -18.65%

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