[SCABLE] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -60.56%
YoY- 1027.05%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 255,857 299,310 313,871 384,905 82,408 40,083 70,694 23.89%
PBT 648 -31,156 13,047 7,194 1,334 167 2,653 -20.92%
Tax -3,171 -7,400 -5,459 -2,452 -940 262 -1,426 14.24%
NP -2,523 -38,556 7,588 4,742 394 429 1,227 -
-
NP to SH -2,156 -38,685 7,240 4,666 414 451 2,064 -
-
Tax Rate 489.35% - 41.84% 34.08% 70.46% -156.89% 53.75% -
Total Cost 258,380 337,866 306,283 380,163 82,014 39,654 69,467 24.46%
-
Net Worth 27,266,300 28,851,550 329,731 31,387,950 218,039 200,444 118,713 147.36%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 626 - -
Div Payout % - - - - - 138.89% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 27,266,300 28,851,550 329,731 31,387,950 218,039 200,444 118,713 147.36%
NOSH 317,050 317,050 317,050 317,050 275,999 250,555 134,901 15.29%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.99% -12.88% 2.42% 1.23% 0.48% 1.07% 1.74% -
ROE -0.01% -0.13% 2.20% 0.01% 0.19% 0.23% 1.74% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.70 94.40 99.00 121.40 29.86 16.00 52.40 7.45%
EPS -0.68 -12.20 2.28 1.47 0.15 0.18 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 86.00 91.00 1.04 99.00 0.79 0.80 0.88 114.54%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 64.13 75.02 78.67 96.47 20.65 10.05 17.72 23.89%
EPS -0.54 -9.70 1.81 1.17 0.10 0.11 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 68.3392 72.3124 0.8264 78.6695 0.5465 0.5024 0.2975 147.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.395 1.01 1.23 1.34 1.46 1.67 1.57 -
P/RPS 0.49 1.07 1.24 1.10 4.89 10.44 3.00 -26.05%
P/EPS -58.09 -8.28 53.86 91.05 973.33 927.78 102.61 -
EY -1.72 -12.08 1.86 1.10 0.10 0.11 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
P/NAPS 0.00 0.01 1.18 0.01 1.85 2.09 1.78 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 30/11/17 24/11/16 26/11/15 24/11/14 20/11/13 29/11/12 -
Price 0.27 0.81 1.21 1.68 1.43 1.57 1.55 -
P/RPS 0.33 0.86 1.22 1.38 4.79 9.81 2.96 -30.61%
P/EPS -39.70 -6.64 52.99 114.15 953.33 872.22 101.31 -
EY -2.52 -15.06 1.89 0.88 0.10 0.11 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
P/NAPS 0.00 0.01 1.16 0.02 1.81 1.96 1.76 -

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