Highlights

[SCABLE] YoY Quarter Result on 2020-06-30 [#2]

Stock [SCABLE]: SARAWAK CABLE BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -3,330.55%    YoY -     -847.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 110,672 207,002 139,155 272,744 346,232 303,437 84,555 4.58%
  YoY % -46.54% 48.76% -48.98% -21.23% 14.10% 258.86% -
  Horiz. % 130.89% 244.81% 164.57% 322.56% 409.48% 358.86% 100.00%
PBT -19,830 -23 -3,863 6,411 8,101 15,854 1,493 -
  YoY % -86,117.39% 99.40% -160.26% -20.86% -48.90% 961.89% -
  Horiz. % -1,328.20% -1.54% -258.74% 429.40% 542.60% 1,061.89% 100.00%
Tax -912 -2,289 -1,871 -4,537 -2,722 -3,950 -578 7.89%
  YoY % 60.16% -22.34% 58.76% -66.68% 31.09% -583.39% -
  Horiz. % 157.79% 396.02% 323.70% 784.95% 470.93% 683.39% 100.00%
NP -20,742 -2,312 -5,734 1,874 5,379 11,904 915 -
  YoY % -797.15% 59.68% -405.98% -65.16% -54.81% 1,200.98% -
  Horiz. % -2,266.89% -252.68% -626.67% 204.81% 587.87% 1,300.98% 100.00%
NP to SH -17,768 -1,875 -5,111 2,313 4,941 11,831 943 -
  YoY % -847.63% 63.31% -320.97% -53.19% -58.24% 1,154.61% -
  Horiz. % -1,884.20% -198.83% -541.99% 245.28% 523.97% 1,254.61% 100.00%
Tax Rate - % - % - % 70.77 % 33.60 % 24.91 % 38.71 % -
  YoY % 0.00% 0.00% 0.00% 110.63% 34.89% -35.65% -
  Horiz. % 0.00% 0.00% 0.00% 182.82% 86.80% 64.35% 100.00%
Total Cost 131,414 209,314 144,889 270,870 340,853 291,533 83,640 7.81%
  YoY % -37.22% 44.47% -46.51% -20.53% 16.92% 248.56% -
  Horiz. % 157.12% 250.26% 173.23% 323.85% 407.52% 348.56% 100.00%
Net Worth 13,950,200 23,461,700 275,833 326,561 339,243 323,390 224,655 98.87%
  YoY % -40.54% 8,405.75% -15.53% -3.74% 4.90% 43.95% -
  Horiz. % 6,209.59% 10,443.39% 122.78% 145.36% 151.01% 143.95% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 158 31 416 -
  YoY % 0.00% 0.00% 0.00% 0.00% 400.02% -92.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 38.10% 7.62% 100.00%
Div Payout % - % - % - % - % 3.21 % 0.27 % 44.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,088.89% -99.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7.28% 0.61% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 13,950,200 23,461,700 275,833 326,561 339,243 323,390 224,655 98.87%
  YoY % -40.54% 8,405.75% -15.53% -3.74% 4.90% 43.95% -
  Horiz. % 6,209.59% 10,443.39% 122.78% 145.36% 151.01% 143.95% 100.00%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 277,352 2.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.31% -
  Horiz. % 114.31% 114.31% 114.31% 114.31% 114.31% 114.31% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -18.74 % -1.12 % -4.12 % 0.69 % 1.55 % 3.92 % 1.08 % -
  YoY % -1,573.21% 72.82% -697.10% -55.48% -60.46% 262.96% -
  Horiz. % -1,735.19% -103.70% -381.48% 63.89% 143.52% 362.96% 100.00%
ROE -0.13 % -0.01 % -1.85 % 0.71 % 1.46 % 3.66 % 0.42 % -
  YoY % -1,200.00% 99.46% -360.56% -51.37% -60.11% 771.43% -
  Horiz. % -30.95% -2.38% -440.48% 169.05% 347.62% 871.43% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 34.91 65.29 43.89 86.03 109.20 95.71 30.49 2.28%
  YoY % -46.53% 48.76% -48.98% -21.22% 14.09% 213.91% -
  Horiz. % 114.50% 214.14% 143.95% 282.16% 358.15% 313.91% 100.00%
EPS -5.60 -0.59 -1.61 0.73 1.56 3.73 0.34 -
  YoY % -849.15% 63.35% -320.55% -53.21% -58.18% 997.06% -
  Horiz. % -1,647.06% -173.53% -473.53% 214.71% 458.82% 1,097.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.05 0.01 0.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 400.00% -93.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.33% 6.67% 100.00%
NAPS 44.0000 74.0000 0.8700 1.0300 1.0700 1.0200 0.8100 94.49%
  YoY % -40.54% 8,405.75% -15.53% -3.74% 4.90% 25.93% -
  Horiz. % 5,432.10% 9,135.80% 107.41% 127.16% 132.10% 125.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 34.91 65.29 43.89 86.03 109.20 95.71 26.67 4.59%
  YoY % -46.53% 48.76% -48.98% -21.22% 14.09% 258.87% -
  Horiz. % 130.90% 244.81% 164.57% 322.57% 409.45% 358.87% 100.00%
EPS -5.60 -0.59 -1.61 0.73 1.56 3.73 0.30 -
  YoY % -849.15% 63.35% -320.55% -53.21% -58.18% 1,143.33% -
  Horiz. % -1,866.67% -196.67% -536.67% 243.33% 520.00% 1,243.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.05 0.01 0.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 400.00% -92.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 38.46% 7.69% 100.00%
NAPS 44.0000 74.0000 0.8700 1.0300 1.0700 1.0200 0.7086 98.87%
  YoY % -40.54% 8,405.75% -15.53% -3.74% 4.90% 43.95% -
  Horiz. % 6,209.43% 10,443.13% 122.78% 145.36% 151.00% 143.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2500 0.3250 0.4200 1.1900 1.3000 1.3700 1.5400 -
P/RPS 0.72 0.50 0.96 1.38 1.19 1.43 5.05 -27.70%
  YoY % 44.00% -47.92% -30.43% 15.97% -16.78% -71.68% -
  Horiz. % 14.26% 9.90% 19.01% 27.33% 23.56% 28.32% 100.00%
P/EPS -4.46 -54.96 -26.05 163.12 83.42 36.71 452.94 -
  YoY % 91.89% -110.98% -115.97% 95.54% 127.24% -91.90% -
  Horiz. % -0.98% -12.13% -5.75% 36.01% 18.42% 8.10% 100.00%
EY -22.42 -1.82 -3.84 0.61 1.20 2.72 0.22 -
  YoY % -1,131.87% 52.60% -729.51% -49.17% -55.88% 1,136.36% -
  Horiz. % -10,190.91% -827.27% -1,745.45% 277.27% 545.45% 1,236.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.01 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 300.00% -90.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 40.00% 10.00% 100.00%
P/NAPS 0.01 0.00 0.48 1.16 1.21 1.34 1.90 -58.26%
  YoY % 0.00% 0.00% -58.62% -4.13% -9.70% -29.47% -
  Horiz. % 0.53% 0.00% 25.26% 61.05% 63.68% 70.53% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 25/08/14 -
Price 0.2500 0.3000 0.4800 1.0400 1.2900 1.2200 1.4900 -
P/RPS 0.72 0.46 1.09 1.21 1.18 1.27 4.89 -27.31%
  YoY % 56.52% -57.80% -9.92% 2.54% -7.09% -74.03% -
  Horiz. % 14.72% 9.41% 22.29% 24.74% 24.13% 25.97% 100.00%
P/EPS -4.46 -50.73 -29.78 142.56 82.78 32.69 438.24 -
  YoY % 91.21% -70.35% -120.89% 72.22% 153.23% -92.54% -
  Horiz. % -1.02% -11.58% -6.80% 32.53% 18.89% 7.46% 100.00%
EY -22.42 -1.97 -3.36 0.70 1.21 3.06 0.23 -
  YoY % -1,038.07% 41.37% -580.00% -42.15% -60.46% 1,230.43% -
  Horiz. % -9,747.83% -856.52% -1,460.87% 304.35% 526.09% 1,330.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.01 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 300.00% -90.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 40.00% 10.00% 100.00%
P/NAPS 0.01 0.00 0.55 1.01 1.21 1.20 1.84 -58.04%
  YoY % 0.00% 0.00% -45.54% -16.53% 0.83% -34.78% -
  Horiz. % 0.54% 0.00% 29.89% 54.89% 65.76% 65.22% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS