[SCABLE] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 38.4%
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 207,002 139,155 272,744 346,232 303,437 84,555 47,674 27.71%
PBT -23 -3,863 6,411 8,101 15,854 1,493 -497 -40.06%
Tax -2,289 -1,871 -4,537 -2,722 -3,950 -578 63 -
NP -2,312 -5,734 1,874 5,379 11,904 915 -434 32.13%
-
NP to SH -1,875 -5,111 2,313 4,941 11,831 943 -436 27.50%
-
Tax Rate - - 70.77% 33.60% 24.91% 38.71% - -
Total Cost 209,314 144,889 270,870 340,853 291,533 83,640 48,108 27.75%
-
Net Worth 23,461,700 275,833 326,561 339,243 323,390 224,655 152,600 131.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 158 31 416 389 -
Div Payout % - - - 3.21% 0.27% 44.12% 0.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 23,461,700 275,833 326,561 339,243 323,390 224,655 152,600 131.36%
NOSH 317,050 317,050 317,050 317,050 317,050 277,352 155,714 12.57%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -1.12% -4.12% 0.69% 1.55% 3.92% 1.08% -0.91% -
ROE -0.01% -1.85% 0.71% 1.46% 3.66% 0.42% -0.29% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 65.29 43.89 86.03 109.20 95.71 30.49 30.62 13.44%
EPS -0.59 -1.61 0.73 1.56 3.73 0.34 -0.28 13.22%
DPS 0.00 0.00 0.00 0.05 0.01 0.15 0.25 -
NAPS 74.00 0.87 1.03 1.07 1.02 0.81 0.98 105.52%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 51.88 34.88 68.36 86.78 76.05 21.19 11.95 27.70%
EPS -0.47 -1.28 0.58 1.24 2.97 0.24 -0.11 27.37%
DPS 0.00 0.00 0.00 0.04 0.01 0.10 0.10 -
NAPS 58.8035 0.6913 0.8185 0.8503 0.8105 0.5631 0.3825 131.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.325 0.42 1.19 1.30 1.37 1.54 1.65 -
P/RPS 0.50 0.96 1.38 1.19 1.43 5.05 5.39 -32.70%
P/EPS -54.96 -26.05 163.12 83.42 36.71 452.94 -589.29 -32.64%
EY -1.82 -3.84 0.61 1.20 2.72 0.22 -0.17 48.43%
DY 0.00 0.00 0.00 0.04 0.01 0.10 0.15 -
P/NAPS 0.00 0.48 1.16 1.21 1.34 1.90 1.68 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 25/08/14 29/08/13 -
Price 0.30 0.48 1.04 1.29 1.22 1.49 1.86 -
P/RPS 0.46 1.09 1.21 1.18 1.27 4.89 6.08 -34.95%
P/EPS -50.73 -29.78 142.56 82.78 32.69 438.24 -664.29 -34.85%
EY -1.97 -3.36 0.70 1.21 3.06 0.23 -0.15 53.57%
DY 0.00 0.00 0.00 0.04 0.01 0.10 0.13 -
P/NAPS 0.00 0.55 1.01 1.21 1.20 1.84 1.90 -

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