[SCABLE] QoQ TTM 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- 75.69%
YoY- 59.74%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 860,962 793,115 790,168 767,478 810,931 944,520 1,017,555 -10.56%
PBT -36,601 -40,441 -34,105 -10,987 -42,791 -32,517 -25,645 26.84%
Tax -4,665 -4,247 -6,097 -3,682 -7,911 -10,577 -11,976 -46.75%
NP -41,266 -44,688 -40,202 -14,669 -50,702 -43,094 -37,621 6.37%
-
NP to SH -40,919 -44,155 -39,146 -11,731 -48,260 -40,836 -36,284 8.36%
-
Tax Rate - - - - - - - -
Total Cost 902,228 837,803 830,370 782,147 861,633 987,614 1,055,176 -9.93%
-
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 -4.79% -5.63% -5.09% -1.91% -6.25% -4.56% -3.70% -
ROE -0.17% -18.57% -0.16% -0.04% -17.50% -14.47% -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 271.55 250.15 249.23 242.07 255.77 297.91 320.94 -10.56%
EPS -12.91 -13.93 -12.35 -3.70 -15.22 -12.88 -11.44 8.41%
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 215.79 198.78 198.04 192.36 203.25 236.73 255.04 -10.57%
EPS -10.26 -11.07 -9.81 -2.94 -12.10 -10.23 -9.09 8.43%
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 0.12 0.14 0.13 0.16 0.16 0.20 0.22 -33.31%
P/EPS -2.52 -2.51 -2.59 -10.68 -2.76 -4.58 -6.20 -45.21%
EY -39.71 -39.79 -38.58 -9.37 -36.24 -21.83 -16.12 82.70%
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 0.11 0.12 0.11 0.11 0.19 0.19 0.21 -35.09%
P/EPS -2.32 -2.23 -2.15 -7.30 -3.15 -4.31 -6.03 -47.19%
EY -43.02 -44.93 -46.59 -13.70 -31.71 -23.21 -16.59 89.07%
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