[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.53%
YoY- 75.54%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 777,530 727,052 790,168 765,104 635,942 715,264 1,017,555 -16.46%
PBT -10,336 -20,580 -34,105 -2,698 -5,344 4,764 -25,645 -45.52%
Tax -6,148 -3,868 -6,097 -10,478 -9,376 -11,268 -11,976 -35.96%
NP -16,484 -24,448 -40,202 -13,177 -14,720 -6,504 -37,621 -42.39%
-
NP to SH -15,136 -22,772 -39,146 -10,601 -11,590 -2,736 -36,284 -44.25%
-
Tax Rate - - - - - 236.52% - -
Total Cost 794,014 751,500 830,370 778,281 650,662 721,768 1,055,176 -17.31%
-
Net Worth 23,461,700 237,787 24,095,800 27,266,300 275,833 282,174 28,217,450 -11.60%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 23,461,700 237,787 24,095,800 27,266,300 275,833 282,174 28,217,450 -11.60%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.12% -3.36% -5.09% -1.72% -2.31% -0.91% -3.70% -
ROE -0.06% -9.58% -0.16% -0.04% -4.20% -0.97% -0.13% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 245.24 229.32 249.23 241.32 200.58 225.60 320.94 -16.45%
EPS -4.78 -7.20 -12.35 -3.35 -3.66 -0.88 -11.44 -44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 74.00 0.75 76.00 86.00 0.87 0.89 89.00 -11.60%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 194.88 182.23 198.04 191.76 159.39 179.27 255.04 -16.46%
EPS -3.79 -5.71 -9.81 -2.66 -2.90 -0.69 -9.09 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 58.8035 0.596 60.3927 68.3392 0.6913 0.7072 70.7231 -11.60%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.325 0.35 0.32 0.395 0.42 0.59 0.71 -
P/RPS 0.13 0.15 0.13 0.16 0.21 0.26 0.22 -29.65%
P/EPS -6.81 -4.87 -2.59 -11.81 -11.49 -68.37 -6.20 6.47%
EY -14.69 -20.52 -38.58 -8.47 -8.70 -1.46 -16.12 -6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.00 0.00 0.48 0.66 0.01 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 28/02/19 23/11/18 21/08/18 15/05/18 27/02/18 -
Price 0.30 0.31 0.265 0.27 0.48 0.555 0.69 -
P/RPS 0.12 0.14 0.11 0.11 0.24 0.25 0.21 -31.20%
P/EPS -6.28 -4.32 -2.15 -8.07 -13.13 -64.31 -6.03 2.75%
EY -15.91 -23.17 -46.59 -12.38 -7.62 -1.55 -16.59 -2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.00 0.00 0.55 0.62 0.01 -

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