[SCABLE] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4916.91%
YoY- 4852.86%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 193,650 275,219 422,736 61,782 62,444 67,657 106,286 10.50%
PBT -8,963 7,340 18,316 21,550 1,962 1,977 2,352 -
Tax 4,177 -4,183 -6,830 -864 -2,432 -1,065 626 37.16%
NP -4,786 3,157 11,486 20,686 -470 912 2,978 -
-
NP to SH -3,780 3,365 11,433 20,770 -437 1,014 2,788 -
-
Tax Rate - 56.99% 37.29% 4.01% 123.96% 53.87% -26.62% -
Total Cost 198,436 272,062 411,250 41,096 62,914 66,745 103,308 11.48%
-
Net Worth 28,217,450 333,325 326,561 296,314 249,714 172,317 120,452 148.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 95 - 698 468 525 - -
Div Payout % - 2.83% - 3.36% 0.00% 51.81% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 28,217,450 333,325 326,561 296,314 249,714 172,317 120,452 148.07%
NOSH 317,050 317,050 317,050 317,050 312,142 210,142 135,339 15.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -2.47% 1.15% 2.72% 33.48% -0.75% 1.35% 2.80% -
ROE -0.01% 1.01% 3.50% 7.01% -0.18% 0.59% 2.31% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 61.08 86.70 133.33 22.10 20.00 32.20 78.53 -4.09%
EPS -1.19 1.06 3.61 7.43 -0.14 0.53 2.06 -
DPS 0.00 0.03 0.00 0.25 0.15 0.25 0.00 -
NAPS 89.00 1.05 1.03 1.06 0.80 0.82 0.89 115.29%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.54 68.98 105.95 15.48 15.65 16.96 26.64 10.50%
EPS -0.95 0.84 2.87 5.21 -0.11 0.25 0.70 -
DPS 0.00 0.02 0.00 0.18 0.12 0.13 0.00 -
NAPS 70.7231 0.8354 0.8185 0.7427 0.6259 0.4319 0.3019 148.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.71 1.04 1.72 1.39 1.57 1.64 1.97 -
P/RPS 1.16 1.21 1.29 4.17 7.85 5.09 2.51 -12.06%
P/EPS -59.55 98.41 47.70 18.08 -1,121.43 339.88 95.63 -
EY -1.68 1.02 2.10 5.53 -0.09 0.29 1.05 -
DY 0.00 0.00 0.00 0.00 0.10 0.15 0.00 -
P/NAPS 0.01 0.01 1.67 1.49 1.96 2.00 2.21 -59.29%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 -
Price 0.69 1.06 1.64 1.50 1.48 1.29 2.04 -
P/RPS 1.13 1.23 1.23 4.50 7.40 4.01 2.60 -12.95%
P/EPS -57.87 100.30 45.48 19.51 -1,057.14 267.34 99.03 -
EY -1.73 1.00 2.20 5.13 -0.09 0.37 1.01 -
DY 0.00 0.00 0.00 0.00 0.10 0.19 0.00 -
P/NAPS 0.01 0.01 1.59 1.61 1.85 1.57 2.29 -59.53%

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