[SCABLE] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.55%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,099,124 1,447,294 1,093,734 308,616 213,924 307,206 314,482 23.16%
PBT -9,342 45,234 61,124 7,160 3,373 10,058 26,924 -
Tax -20,336 -16,876 -11,855 -5,012 -1,188 -2,085 -6,418 21.17%
NP -29,678 28,358 49,269 2,148 2,185 7,973 20,506 -
-
NP to SH -29,139 27,184 49,134 2,352 2,362 7,640 16,074 -
-
Tax Rate - 37.31% 19.40% 70.00% 35.22% 20.73% 23.84% -
Total Cost 1,128,802 1,418,936 1,044,465 306,468 211,739 299,233 293,976 25.11%
-
Net Worth 28,851,550 329,731 31,387,950 218,039 200,444 0 117,495 150.03%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 95 158 762 - 1,302 1,013 - -
Div Payout % 0.00% 0.58% 1.55% - 55.15% 13.27% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 28,851,550 329,731 31,387,950 218,039 200,444 0 117,495 150.03%
NOSH 317,050 317,050 317,050 275,999 250,555 134,901 135,052 15.26%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.70% 1.96% 4.50% 0.70% 1.02% 2.60% 6.52% -
ROE -0.10% 8.24% 0.16% 1.08% 1.18% 0.00% 13.68% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 346.67 456.49 344.97 111.82 85.38 227.73 232.86 6.85%
EPS -9.19 8.57 15.50 0.85 0.94 5.66 11.90 -
DPS 0.03 0.05 0.24 0.00 0.52 0.75 0.00 -
NAPS 91.00 1.04 99.00 0.79 0.80 0.00 0.87 116.91%
Adjusted Per Share Value based on latest NOSH - 275,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 275.48 362.74 274.13 77.35 53.62 77.00 78.82 23.16%
EPS -7.30 6.81 12.31 0.59 0.59 1.91 4.03 -
DPS 0.02 0.04 0.19 0.00 0.33 0.25 0.00 -
NAPS 72.3124 0.8264 78.6695 0.5465 0.5024 0.00 0.2945 150.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.01 1.23 1.34 1.46 1.67 1.57 1.86 -
P/RPS 0.29 0.27 0.39 1.31 1.96 0.69 0.80 -15.54%
P/EPS -10.99 14.35 8.65 171.33 177.15 27.72 15.63 -
EY -9.10 6.97 11.57 0.58 0.56 3.61 6.40 -
DY 0.03 0.04 0.18 0.00 0.31 0.48 0.00 -
P/NAPS 0.01 1.18 0.01 1.85 2.09 0.00 2.14 -59.07%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 -
Price 0.81 1.21 1.68 1.43 1.57 1.55 2.00 -
P/RPS 0.23 0.27 0.49 1.28 1.84 0.68 0.86 -19.71%
P/EPS -8.81 14.11 10.84 167.81 166.54 27.37 16.80 -
EY -11.35 7.09 9.22 0.60 0.60 3.65 5.95 -
DY 0.04 0.04 0.14 0.00 0.33 0.48 0.00 -
P/NAPS 0.01 1.16 0.02 1.81 1.96 0.00 2.30 -59.56%

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