[SCABLE] QoQ Quarter 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- 145.03%
YoY- -44.95%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 313,871 346,232 364,455 422,736 384,905 303,437 343,610 -5.84%
PBT 13,047 8,101 5,770 18,316 7,194 15,854 16,526 -14.54%
Tax -5,459 -2,722 -1,865 -6,830 -2,452 -3,950 -4,589 12.23%
NP 7,588 5,379 3,905 11,486 4,742 11,904 11,937 -26.00%
-
NP to SH 7,240 4,941 3,570 11,433 4,666 11,831 11,867 -28.00%
-
Tax Rate 41.84% 33.60% 32.32% 37.29% 34.08% 24.91% 27.77% -
Total Cost 306,283 340,853 360,550 411,250 380,163 291,533 331,673 -5.15%
-
Net Worth 329,731 339,243 329,731 326,561 31,387,950 323,390 310,709 4.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 158 - - - 31 31 -
Div Payout % - 3.21% - - - 0.27% 0.27% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 329,731 339,243 329,731 326,561 31,387,950 323,390 310,709 4.02%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.42% 1.55% 1.07% 2.72% 1.23% 3.92% 3.47% -
ROE 2.20% 1.46% 1.08% 3.50% 0.01% 3.66% 3.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 99.00 109.20 114.95 133.33 121.40 95.71 108.38 -5.84%
EPS 2.28 1.56 1.13 3.61 1.47 3.73 3.74 -28.03%
DPS 0.00 0.05 0.00 0.00 0.00 0.01 0.01 -
NAPS 1.04 1.07 1.04 1.03 99.00 1.02 0.98 4.02%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 78.67 86.78 91.35 105.95 96.47 76.05 86.12 -5.83%
EPS 1.81 1.24 0.89 2.87 1.17 2.97 2.97 -28.05%
DPS 0.00 0.04 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.8264 0.8503 0.8264 0.8185 78.6695 0.8105 0.7787 4.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.23 1.30 1.64 1.72 1.34 1.37 1.47 -
P/RPS 1.24 1.19 1.43 1.29 1.10 1.43 1.36 -5.95%
P/EPS 53.86 83.42 145.65 47.70 91.05 36.71 39.27 23.37%
EY 1.86 1.20 0.69 2.10 1.10 2.72 2.55 -18.92%
DY 0.00 0.04 0.00 0.00 0.00 0.01 0.01 -
P/NAPS 1.18 1.21 1.58 1.67 0.01 1.34 1.50 -14.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 26/02/16 26/11/15 25/08/15 29/05/15 -
Price 1.21 1.29 1.40 1.64 1.68 1.22 1.37 -
P/RPS 1.22 1.18 1.22 1.23 1.38 1.27 1.26 -2.12%
P/EPS 52.99 82.78 124.33 45.48 114.15 32.69 36.60 27.89%
EY 1.89 1.21 0.80 2.20 0.88 3.06 2.73 -21.68%
DY 0.00 0.04 0.00 0.00 0.00 0.01 0.01 -
P/NAPS 1.16 1.21 1.35 1.59 0.02 1.20 1.40 -11.75%

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