[SCABLE] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -40.2%
YoY- -53.19%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 175,076 207,002 139,155 272,744 346,232 303,437 84,555 10.29%
PBT -12,220 -23 -3,863 6,411 8,101 15,854 1,493 -
Tax 340 -2,289 -1,871 -4,537 -2,722 -3,950 -578 -
NP -11,880 -2,312 -5,734 1,874 5,379 11,904 915 -
-
NP to SH -11,344 -1,875 -5,111 2,313 4,941 11,831 943 -
-
Tax Rate - - - 70.77% 33.60% 24.91% 38.71% -
Total Cost 186,956 209,314 144,889 270,870 340,853 291,533 83,640 11.44%
-
Net Worth 13,316,100 23,461,700 275,833 326,561 339,243 323,390 224,655 73.29%
Dividend
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 158 31 416 -
Div Payout % - - - - 3.21% 0.27% 44.12% -
Equity
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 13,316,100 23,461,700 275,833 326,561 339,243 323,390 224,655 73.29%
NOSH 398,985 317,050 317,050 317,050 317,050 317,050 277,352 5.01%
Ratio Analysis
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -6.79% -1.12% -4.12% 0.69% 1.55% 3.92% 1.08% -
ROE -0.09% -0.01% -1.85% 0.71% 1.46% 3.66% 0.42% -
Per Share
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 55.22 65.29 43.89 86.03 109.20 95.71 30.49 8.32%
EPS -3.57 -0.59 -1.61 0.73 1.56 3.73 0.34 -
DPS 0.00 0.00 0.00 0.00 0.05 0.01 0.15 -
NAPS 42.00 74.00 0.87 1.03 1.07 1.02 0.81 70.19%
Adjusted Per Share Value based on latest NOSH - 317,050
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.88 51.88 34.88 68.36 86.78 76.05 21.19 10.30%
EPS -2.84 -0.47 -1.28 0.58 1.24 2.97 0.24 -
DPS 0.00 0.00 0.00 0.00 0.04 0.01 0.10 -
NAPS 33.3749 58.8035 0.6913 0.8185 0.8503 0.8105 0.5631 73.29%
Price Multiplier on Financial Quarter End Date
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.365 0.325 0.42 1.19 1.30 1.37 1.54 -
P/RPS 0.66 0.50 0.96 1.38 1.19 1.43 5.05 -23.97%
P/EPS -10.20 -54.96 -26.05 163.12 83.42 36.71 452.94 -
EY -9.80 -1.82 -3.84 0.61 1.20 2.72 0.22 -
DY 0.00 0.00 0.00 0.00 0.04 0.01 0.10 -
P/NAPS 0.01 0.00 0.48 1.16 1.21 1.34 1.90 -50.67%
Price Multiplier on Announcement Date
30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/12/21 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 25/08/14 -
Price 0.305 0.30 0.48 1.04 1.29 1.22 1.49 -
P/RPS 0.55 0.46 1.09 1.21 1.18 1.27 4.89 -25.49%
P/EPS -8.52 -50.73 -29.78 142.56 82.78 32.69 438.24 -
EY -11.73 -1.97 -3.36 0.70 1.21 3.06 0.23 -
DY 0.00 0.00 0.00 0.00 0.04 0.01 0.10 -
P/NAPS 0.01 0.00 0.55 1.01 1.21 1.20 1.84 -50.45%

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