[SCABLE] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -13.54%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 944,520 1,017,555 1,099,124 1,113,685 1,187,173 1,299,777 1,447,294 -24.78%
PBT -32,517 -25,645 -9,342 34,861 36,551 34,258 45,234 -
Tax -10,577 -11,976 -20,336 -18,395 -16,580 -14,229 -16,876 -26.78%
NP -43,094 -37,621 -29,678 16,466 19,971 20,029 28,358 -
-
NP to SH -40,836 -36,284 -29,139 16,786 19,414 19,116 27,184 -
-
Tax Rate - - - 52.77% 45.36% 41.53% 37.31% -
Total Cost 987,614 1,055,176 1,128,802 1,097,219 1,167,202 1,279,748 1,418,936 -21.47%
-
Net Worth 282,174 28,217,450 28,851,550 326,561 332,902 332,902 329,731 -9.87%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 95 95 253 253 158 -
Div Payout % - - 0.00% 0.57% 1.31% 1.33% 0.58% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 282,174 28,217,450 28,851,550 326,561 332,902 332,902 329,731 -9.87%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.56% -3.70% -2.70% 1.48% 1.68% 1.54% 1.96% -
ROE -14.47% -0.13% -0.10% 5.14% 5.83% 5.74% 8.24% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 297.91 320.94 346.67 351.26 374.44 409.96 456.49 -24.78%
EPS -12.88 -11.44 -9.19 5.29 6.12 6.03 8.57 -
DPS 0.00 0.00 0.03 0.03 0.08 0.08 0.05 -
NAPS 0.89 89.00 91.00 1.03 1.05 1.05 1.04 -9.87%
Adjusted Per Share Value based on latest NOSH - 317,050
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 236.73 255.04 275.48 279.13 297.55 325.77 362.74 -24.78%
EPS -10.23 -9.09 -7.30 4.21 4.87 4.79 6.81 -
DPS 0.00 0.00 0.02 0.02 0.06 0.06 0.04 -
NAPS 0.7072 70.7231 72.3124 0.8185 0.8344 0.8344 0.8264 -9.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.59 0.71 1.01 1.19 1.06 1.04 1.23 -
P/RPS 0.20 0.22 0.29 0.34 0.28 0.25 0.27 -18.14%
P/EPS -4.58 -6.20 -10.99 22.48 17.31 17.25 14.35 -
EY -21.83 -16.12 -9.10 4.45 5.78 5.80 6.97 -
DY 0.00 0.00 0.03 0.03 0.08 0.08 0.04 -
P/NAPS 0.66 0.01 0.01 1.16 1.01 0.99 1.18 -32.13%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 27/02/18 30/11/17 29/08/17 15/05/17 23/02/17 24/11/16 -
Price 0.555 0.69 0.81 1.04 1.07 1.06 1.21 -
P/RPS 0.19 0.21 0.23 0.30 0.29 0.26 0.27 -20.90%
P/EPS -4.31 -6.03 -8.81 19.64 17.47 17.58 14.11 -
EY -23.21 -16.59 -11.35 5.09 5.72 5.69 7.09 -
DY 0.00 0.00 0.04 0.03 0.07 0.08 0.04 -
P/NAPS 0.62 0.01 0.01 1.01 1.02 1.01 1.16 -34.16%

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