[SCABLE] YoY 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- -0.3%
YoY- 1154.61%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 139,155 272,744 346,232 303,437 84,555 47,674 64,572 13.64%
PBT -3,863 6,411 8,101 15,854 1,493 -497 1,996 -
Tax -1,871 -4,537 -2,722 -3,950 -578 63 -686 18.19%
NP -5,734 1,874 5,379 11,904 915 -434 1,310 -
-
NP to SH -5,111 2,313 4,941 11,831 943 -436 1,163 -
-
Tax Rate - 70.77% 33.60% 24.91% 38.71% - 34.37% -
Total Cost 144,889 270,870 340,853 291,533 83,640 48,108 63,262 14.80%
-
Net Worth 275,833 326,561 339,243 323,390 224,655 152,600 119,004 15.03%
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 31 416 389 338 -
Div Payout % - - 3.21% 0.27% 44.12% 0.00% 29.07% -
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 275,833 326,561 339,243 323,390 224,655 152,600 119,004 15.03%
NOSH 317,050 317,050 317,050 317,050 277,352 155,714 135,232 15.25%
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 -4.12% 0.69% 1.55% 3.92% 1.08% -0.91% 2.03% -
ROE -1.85% 0.71% 1.46% 3.66% 0.42% -0.29% 0.98% -
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 43.89 86.03 109.20 95.71 30.49 30.62 47.75 -1.39%
EPS -1.61 0.73 1.56 3.73 0.34 -0.28 0.86 -
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 34.88 68.36 86.78 76.05 21.19 11.95 16.18 13.65%
EPS -1.28 0.58 1.24 2.97 0.24 -0.11 0.29 -
DPS 0.00 0.00 0.04 0.01 0.10 0.10 0.08 -
NAPS 0.6913 0.8185 0.8503 0.8105 0.5631 0.3825 0.2983 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 0.96 1.38 1.19 1.43 5.05 5.39 3.85 -20.65%
P/EPS -26.05 163.12 83.42 36.71 452.94 -589.29 213.95 -
EY -3.84 0.61 1.20 2.72 0.22 -0.17 0.47 -
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 1.09 1.21 1.18 1.27 4.89 6.08 3.50 -17.66%
P/EPS -29.78 142.56 82.78 32.69 438.24 -664.29 194.19 -
EY -3.36 0.70 1.21 3.06 0.23 -0.15 0.51 -
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