[SCABLE] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 90.23%
YoY- -212.33%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 60,702 217,448 216,340 193,650 275,219 422,736 61,782 -0.23%
PBT -71,176 -70,254 -32,081 -8,963 7,340 18,316 21,550 -
Tax -20,115 -4,463 1,762 4,177 -4,183 -6,830 -864 52.84%
NP -91,291 -74,717 -30,319 -4,786 3,157 11,486 20,686 -
-
NP to SH -90,122 -74,897 -31,195 -3,780 3,365 11,433 20,770 -
-
Tax Rate - - - - 56.99% 37.29% 4.01% -
Total Cost 151,993 292,165 246,659 198,436 272,062 411,250 41,096 19.27%
-
Net Worth 3,317,463 158,525 24,095,800 28,217,450 333,325 326,561 296,314 38.48%
Dividend
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 95 - 698 -
Div Payout % - - - - 2.83% - 3.36% -
Equity
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,317,463 158,525 24,095,800 28,217,450 333,325 326,561 296,314 38.48%
NOSH 398,985 317,050 317,050 317,050 317,050 317,050 317,050 3.14%
Ratio Analysis
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -150.39% -34.36% -14.01% -2.47% 1.15% 2.72% 33.48% -
ROE -2.72% -47.25% -0.13% -0.01% 1.01% 3.50% 7.01% -
Per Share
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.47 68.58 68.24 61.08 86.70 133.33 22.10 -3.88%
EPS -24.45 -23.62 -9.84 -1.19 1.06 3.61 7.43 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.25 -
NAPS 9.00 0.50 76.00 89.00 1.05 1.03 1.06 33.41%
Adjusted Per Share Value based on latest NOSH - 317,050
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.21 54.50 54.22 48.54 68.98 105.95 15.48 -0.23%
EPS -22.59 -18.77 -7.82 -0.95 0.84 2.87 5.21 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.18 -
NAPS 8.3148 0.3973 60.3927 70.7231 0.8354 0.8185 0.7427 38.48%
Price Multiplier on Financial Quarter End Date
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/05/22 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.155 0.335 0.32 0.71 1.04 1.72 1.39 -
P/RPS 0.94 0.49 0.47 1.16 1.21 1.29 4.17 -18.19%
P/EPS -0.63 -1.42 -3.25 -59.55 98.41 47.70 18.08 -
EY -157.74 -70.52 -30.75 -1.68 1.02 2.10 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.67 0.00 0.01 0.01 1.67 1.49 -44.06%
Price Multiplier on Announcement Date
31/05/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 01/08/22 25/02/20 28/02/19 27/02/18 23/02/17 26/02/16 27/02/15 -
Price 0.125 0.305 0.265 0.69 1.06 1.64 1.50 -
P/RPS 0.76 0.44 0.39 1.13 1.23 1.23 4.50 -21.31%
P/EPS -0.51 -1.29 -2.69 -57.87 100.30 45.48 19.51 -
EY -195.59 -77.45 -37.13 -1.73 1.00 2.20 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.61 0.00 0.01 0.01 1.59 1.61 -49.58%

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