[SCABLE] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -18.18%
YoY- -387.5%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 558,652 579,212 860,962 810,931 1,113,685 1,518,328 791,237 -4.57%
PBT -87,068 -38,812 -36,601 -42,791 34,861 39,381 55,264 -
Tax -15,438 100 -4,665 -7,911 -18,395 -13,869 -10,343 5.54%
NP -102,506 -38,712 -41,266 -50,702 16,466 25,512 44,921 -
-
NP to SH -101,295 -35,763 -40,919 -48,260 16,786 24,610 44,882 -
-
Tax Rate - - - - 52.77% 35.22% 18.72% -
Total Cost 661,158 617,924 902,228 861,633 1,097,219 1,492,816 746,316 -1.61%
-
Net Worth 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 323,390 30.94%
Dividend
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 95 158 762 -
Div Payout % - - - - 0.57% 0.64% 1.70% -
Equity
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,393,910 13,316,100 23,461,700 275,833 326,561 339,243 323,390 30.94%
NOSH 398,985 398,985 317,050 317,050 317,050 317,050 317,050 3.14%
Ratio Analysis
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -18.35% -6.68% -4.79% -6.25% 1.48% 1.68% 5.68% -
ROE -4.23% -0.27% -0.17% -17.50% 5.14% 7.25% 13.88% -
Per Share
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 140.02 182.69 271.55 255.77 351.26 478.89 249.56 -7.48%
EPS -25.39 -11.28 -12.91 -15.22 5.29 7.76 14.16 -
DPS 0.00 0.00 0.00 0.00 0.03 0.05 0.24 -
NAPS 6.00 42.00 74.00 0.87 1.03 1.07 1.02 26.95%
Adjusted Per Share Value based on latest NOSH - 317,050
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 140.02 145.17 215.79 203.25 279.13 380.55 198.31 -4.57%
EPS -25.39 -8.96 -10.26 -12.10 4.21 6.17 11.25 -
DPS 0.00 0.00 0.00 0.00 0.02 0.04 0.19 -
NAPS 6.00 33.3749 58.8035 0.6913 0.8185 0.8503 0.8105 30.94%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/11/22 30/11/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.055 0.365 0.325 0.42 1.19 1.30 1.37 -
P/RPS 0.04 0.20 0.12 0.16 0.34 0.27 0.55 -29.74%
P/EPS -0.22 -3.24 -2.52 -2.76 22.48 16.75 9.68 -
EY -461.60 -30.90 -39.71 -36.24 4.45 5.97 10.33 -
DY 0.00 0.00 0.00 0.00 0.03 0.04 0.18 -
P/NAPS 0.01 0.01 0.00 0.48 1.16 1.21 1.34 -48.29%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/01/23 30/12/21 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 -
Price 0.095 0.305 0.30 0.48 1.04 1.29 1.22 -
P/RPS 0.07 0.17 0.11 0.19 0.30 0.27 0.49 -23.05%
P/EPS -0.37 -2.70 -2.32 -3.15 19.64 16.62 8.62 -
EY -267.24 -36.98 -43.02 -31.71 5.09 6.02 11.60 -
DY 0.00 0.00 0.00 0.00 0.03 0.04 0.20 -
P/NAPS 0.02 0.01 0.00 0.55 1.01 1.21 1.20 -42.38%

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