[SCABLE] YoY TTM 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- 9.47%
YoY- 1989.03%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 767,478 1,099,124 1,447,294 1,093,734 308,616 213,924 307,206 16.47%
PBT -10,987 -9,342 45,234 61,124 7,160 3,373 10,058 -
Tax -3,682 -20,336 -16,876 -11,855 -5,012 -1,188 -2,085 9.93%
NP -14,669 -29,678 28,358 49,269 2,148 2,185 7,973 -
-
NP to SH -11,731 -29,139 27,184 49,134 2,352 2,362 7,640 -
-
Tax Rate - - 37.31% 19.40% 70.00% 35.22% 20.73% -
Total Cost 782,147 1,128,802 1,418,936 1,044,465 306,468 211,739 299,233 17.35%
-
Net Worth 27,266,300 28,851,550 329,731 31,387,950 218,039 200,444 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 95 158 762 - 1,302 1,013 -
Div Payout % - 0.00% 0.58% 1.55% - 55.15% 13.27% -
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 0 -
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 -1.91% -2.70% 1.96% 4.50% 0.70% 1.02% 2.60% -
ROE -0.04% -0.10% 8.24% 0.16% 1.08% 1.18% 0.00% -
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 242.07 346.67 456.49 344.97 111.82 85.38 227.73 1.02%
EPS -3.70 -9.19 8.57 15.50 0.85 0.94 5.66 -
DPS 0.00 0.03 0.05 0.24 0.00 0.52 0.75 -
NAPS 86.00 91.00 1.04 99.00 0.79 0.80 0.00 -
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 192.36 275.48 362.74 274.13 77.35 53.62 77.00 16.47%
EPS -2.94 -7.30 6.81 12.31 0.59 0.59 1.91 -
DPS 0.00 0.02 0.04 0.19 0.00 0.33 0.25 -
NAPS 68.3392 72.3124 0.8264 78.6695 0.5465 0.5024 0.00 -
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 0.16 0.29 0.27 0.39 1.31 1.96 0.69 -21.61%
P/EPS -10.68 -10.99 14.35 8.65 171.33 177.15 27.72 -
EY -9.37 -9.10 6.97 11.57 0.58 0.56 3.61 -
DY 0.00 0.03 0.04 0.18 0.00 0.31 0.48 -
P/NAPS 0.00 0.01 1.18 0.01 1.85 2.09 0.00 -
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 0.11 0.23 0.27 0.49 1.28 1.84 0.68 -26.17%
P/EPS -7.30 -8.81 14.11 10.84 167.81 166.54 27.37 -
EY -13.70 -11.35 7.09 9.22 0.60 0.60 3.65 -
DY 0.00 0.04 0.04 0.14 0.00 0.33 0.48 -
P/NAPS 0.00 0.01 1.16 0.02 1.81 1.96 0.00 -

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