[SCABLE] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -19.0%
YoY- 69.35%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 790,168 1,017,555 1,299,777 1,454,688 307,954 208,711 268,577 19.69%
PBT -34,105 -25,645 34,258 57,890 26,744 3,362 9,712 -
Tax -6,097 -11,976 -14,229 -17,821 -3,393 -2,606 -3,873 7.85%
NP -40,202 -37,621 20,029 40,069 23,351 756 5,839 -
-
NP to SH -39,146 -36,284 19,116 39,797 23,500 970 5,815 -
-
Tax Rate - - 41.53% 30.78% 12.69% 77.51% 39.88% -
Total Cost 830,370 1,055,176 1,279,748 1,414,619 284,603 207,955 262,738 21.13%
-
Net Worth 24,095,800 28,217,450 332,902 326,561 296,326 249,714 172,317 127.73%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 253 63 1,114 777 1,200 -
Div Payout % - - 1.33% 0.16% 4.74% 80.14% 20.65% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 24,095,800 28,217,450 332,902 326,561 296,326 249,714 172,317 127.73%
NOSH 317,050 317,050 317,050 317,050 317,050 312,142 210,142 7.09%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -5.09% -3.70% 1.54% 2.75% 7.58% 0.36% 2.17% -
ROE -0.16% -0.13% 5.74% 12.19% 7.93% 0.39% 3.37% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 249.23 320.94 409.96 458.82 110.16 66.86 127.81 11.76%
EPS -12.35 -11.44 6.03 12.55 8.41 0.31 2.77 -
DPS 0.00 0.00 0.08 0.02 0.40 0.25 0.57 -
NAPS 76.00 89.00 1.05 1.03 1.06 0.80 0.82 112.65%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 198.04 255.04 325.77 364.60 77.18 52.31 67.32 19.69%
EPS -9.81 -9.09 4.79 9.97 5.89 0.24 1.46 -
DPS 0.00 0.00 0.06 0.02 0.28 0.19 0.30 -
NAPS 60.3927 70.7231 0.8344 0.8185 0.7427 0.6259 0.4319 127.73%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.32 0.71 1.04 1.72 1.39 1.57 1.64 -
P/RPS 0.13 0.22 0.25 0.37 1.26 2.35 1.28 -31.68%
P/EPS -2.59 -6.20 17.25 13.70 16.54 505.22 59.27 -
EY -38.58 -16.12 5.80 7.30 6.05 0.20 1.69 -
DY 0.00 0.00 0.08 0.01 0.29 0.16 0.35 -
P/NAPS 0.00 0.01 0.99 1.67 1.31 1.96 2.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.265 0.69 1.06 1.64 1.50 1.48 1.29 -
P/RPS 0.11 0.21 0.26 0.36 1.36 2.21 1.01 -30.88%
P/EPS -2.15 -6.03 17.58 13.07 17.84 476.26 46.62 -
EY -46.59 -16.59 5.69 7.65 5.60 0.21 2.15 -
DY 0.00 0.00 0.08 0.01 0.27 0.17 0.44 -
P/NAPS 0.00 0.01 1.01 1.59 1.42 1.85 1.57 -

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