[SCABLE] YoY Cumulative 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- -747.22%
YoY- -193.76%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 325,396 514,199 388,765 317,971 524,595 710,687 647,047 -8.84%
PBT -14,013 -34,920 -5,168 -2,672 14,474 13,871 32,380 -
Tax 1,729 919 -3,074 -4,688 -8,753 -4,587 -8,539 -
NP -12,284 -34,001 -8,242 -7,360 5,721 9,284 23,841 -
-
NP to SH -12,284 32,976 -7,568 -5,795 6,181 8,511 23,698 -
-
Tax Rate - - - - 60.47% 33.07% 26.37% -
Total Cost 337,680 548,200 397,007 325,331 518,874 701,403 623,206 -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 - - - - - 158 31 -
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 -0.51% 0.25% -0.03% -2.10% 1.89% 2.51% 7.33% -
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 81.56 162.18 122.62 100.29 165.46 224.16 204.08 -11.62%
EPS -3.08 -10.40 -2.39 -1.83 1.95 2.68 7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.01 -
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 81.56 128.88 97.44 79.69 131.48 178.12 162.17 -8.84%
EPS -3.08 8.26 -1.90 -1.45 1.55 2.13 5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.01 -
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 0.07 0.23 0.27 0.42 0.72 0.58 0.67 -26.23%
P/EPS -1.79 3.51 -13.62 -22.98 61.04 48.43 18.33 -
EY -55.98 28.50 -7.34 -4.35 1.64 2.06 5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 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 0.12 0.19 0.24 0.48 0.63 0.58 0.60 -19.48%
P/EPS -3.09 2.93 -12.57 -26.26 53.35 48.05 16.32 -
EY -32.41 34.10 -7.96 -3.81 1.87 2.08 6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.01 -
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