[SCABLE] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -11.63%
YoY- -289.81%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 573,828 317,971 178,816 1,017,555 823,905 524,595 251,851 73.06%
PBT -2,024 -2,672 1,191 -25,645 -16,682 14,474 8,063 -
Tax -7,859 -4,688 -2,817 -11,976 -16,153 -8,753 -4,216 51.40%
NP -9,883 -7,360 -1,626 -37,621 -32,835 5,721 3,847 -
-
NP to SH -7,951 -5,795 -684 -36,284 -32,504 6,181 3,868 -
-
Tax Rate - - 236.52% - - 60.47% 52.29% -
Total Cost 583,711 325,331 180,442 1,055,176 856,740 518,874 248,004 76.84%
-
Net Worth 27,266,300 275,833 282,174 28,217,450 28,851,550 326,561 332,902 1780.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 27,266,300 275,833 282,174 28,217,450 28,851,550 326,561 332,902 1780.94%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.72% -2.31% -0.91% -3.70% -3.99% 1.09% 1.53% -
ROE -0.03% -2.10% -0.24% -0.13% -0.11% 1.89% 1.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 180.99 100.29 56.40 320.94 259.87 165.46 79.44 73.05%
EPS -2.51 -1.83 -0.22 -11.44 -10.25 1.95 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 86.00 0.87 0.89 89.00 91.00 1.03 1.05 1780.94%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.82 79.69 44.82 255.04 206.50 131.48 63.12 73.06%
EPS -1.99 -1.45 -0.17 -9.09 -8.15 1.55 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 68.3392 0.6913 0.7072 70.7231 72.3124 0.8185 0.8344 1780.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.395 0.42 0.59 0.71 1.01 1.19 1.06 -
P/RPS 0.22 0.42 1.05 0.22 0.39 0.72 1.33 -69.83%
P/EPS -15.75 -22.98 -273.48 -6.20 -9.85 61.04 86.89 -
EY -6.35 -4.35 -0.37 -16.12 -10.15 1.64 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.66 0.01 0.01 1.16 1.01 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 15/05/18 27/02/18 30/11/17 29/08/17 15/05/17 -
Price 0.27 0.48 0.555 0.69 0.81 1.04 1.07 -
P/RPS 0.15 0.48 0.98 0.21 0.31 0.63 1.35 -76.85%
P/EPS -10.77 -26.26 -257.26 -6.03 -7.90 53.35 87.71 -
EY -9.29 -3.81 -0.39 -16.59 -12.66 1.87 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.62 0.01 0.01 1.01 1.02 -

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