[SCABLE] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 44.66%
YoY- 3171.8%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 944,520 1,187,173 1,475,533 572,355 229,410 261,433 350,305 17.96%
PBT -32,517 36,551 47,134 40,903 4,003 8,352 22,033 -
Tax -10,577 -16,580 -15,097 -6,971 -3,169 -3,625 -4,373 15.85%
NP -43,094 19,971 32,037 33,932 834 4,727 17,660 -
-
NP to SH -40,836 19,414 31,500 33,994 1,039 5,414 13,854 -
-
Tax Rate - 45.36% 32.03% 17.04% 79.17% 43.40% 19.85% -
Total Cost 987,614 1,167,202 1,443,496 538,423 228,576 256,706 332,645 19.87%
-
Net Worth 282,174 332,902 329,731 310,709 226,965 152,133 119,079 15.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 253 31 1,146 389 1,588 338 -
Div Payout % - 1.31% 0.10% 3.37% 37.47% 29.35% 2.44% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 282,174 332,902 329,731 310,709 226,965 152,133 119,079 15.45%
NOSH 317,050 317,050 317,050 317,050 280,204 155,238 135,317 15.23%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -4.56% 1.68% 2.17% 5.93% 0.36% 1.81% 5.04% -
ROE -14.47% 5.83% 9.55% 10.94% 0.46% 3.56% 11.63% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 297.91 374.44 465.39 180.53 81.87 168.41 258.88 2.36%
EPS -12.88 6.12 9.94 10.72 0.37 3.49 10.24 -
DPS 0.00 0.08 0.01 0.36 0.14 1.02 0.25 -
NAPS 0.89 1.05 1.04 0.98 0.81 0.98 0.88 0.18%
Adjusted Per Share Value based on latest NOSH - 317,050
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 236.73 297.55 369.82 143.45 57.50 65.52 87.80 17.96%
EPS -10.23 4.87 7.90 8.52 0.26 1.36 3.47 -
DPS 0.00 0.06 0.01 0.29 0.10 0.40 0.08 -
NAPS 0.7072 0.8344 0.8264 0.7787 0.5689 0.3813 0.2985 15.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.59 1.06 1.64 1.47 1.47 1.38 1.94 -
P/RPS 0.20 0.28 0.35 0.81 1.80 0.82 0.75 -19.76%
P/EPS -4.58 17.31 16.51 13.71 396.44 39.57 18.95 -
EY -21.83 5.78 6.06 7.29 0.25 2.53 5.28 -
DY 0.00 0.08 0.01 0.25 0.09 0.74 0.13 -
P/NAPS 0.66 1.01 1.58 1.50 1.81 1.41 2.20 -18.17%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 15/05/17 26/05/16 29/05/15 27/05/14 27/05/13 21/05/12 -
Price 0.555 1.07 1.40 1.37 1.45 1.72 1.70 -
P/RPS 0.19 0.29 0.30 0.76 1.77 1.02 0.66 -18.73%
P/EPS -4.31 17.47 14.09 12.78 391.05 49.32 16.60 -
EY -23.21 5.72 7.10 7.83 0.26 2.03 6.02 -
DY 0.00 0.07 0.01 0.26 0.10 0.60 0.15 -
P/NAPS 0.62 1.02 1.35 1.40 1.79 1.76 1.93 -17.23%

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