[SCABLE] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -12.8%
YoY- -8.13%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 792,681 791,573 860,962 793,115 790,168 767,478 810,931 -1.50%
PBT -80,833 -42,660 -36,601 -40,441 -34,105 -10,987 -42,791 52.63%
Tax -5,397 828 -4,665 -4,247 -6,097 -3,682 -7,911 -22.44%
NP -86,230 -41,832 -41,266 -44,688 -40,202 -14,669 -50,702 42.34%
-
NP to SH -85,822 -42,120 -40,919 -44,155 -39,146 -11,731 -48,260 46.62%
-
Tax Rate - - - - - - - -
Total Cost 878,911 833,405 902,228 837,803 830,370 782,147 861,633 1.32%
-
Net Worth 158,525 22,827,600 23,461,700 237,787 24,095,800 27,266,300 275,833 -30.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 158,525 22,827,600 23,461,700 237,787 24,095,800 27,266,300 275,833 -30.80%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -10.88% -5.28% -4.79% -5.63% -5.09% -1.91% -6.25% -
ROE -54.14% -0.18% -0.17% -18.57% -0.16% -0.04% -17.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 250.02 249.67 271.55 250.15 249.23 242.07 255.77 -1.50%
EPS -27.07 -13.28 -12.91 -13.93 -12.35 -3.70 -15.22 46.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 72.00 74.00 0.75 76.00 86.00 0.87 -30.80%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 198.67 198.40 215.79 198.78 198.04 192.36 203.25 -1.50%
EPS -21.51 -10.56 -10.26 -11.07 -9.81 -2.94 -12.10 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3973 57.2142 58.8035 0.596 60.3927 68.3392 0.6913 -30.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.335 0.265 0.325 0.35 0.32 0.395 0.42 -
P/RPS 0.13 0.11 0.12 0.14 0.13 0.16 0.16 -12.89%
P/EPS -1.24 -1.99 -2.52 -2.51 -2.59 -10.68 -2.76 -41.25%
EY -80.80 -50.13 -39.71 -39.79 -38.58 -9.37 -36.24 70.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.00 0.47 0.00 0.00 0.48 24.82%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 22/11/19 22/08/19 28/05/19 28/02/19 23/11/18 21/08/18 -
Price 0.305 0.245 0.30 0.31 0.265 0.27 0.48 -
P/RPS 0.12 0.10 0.11 0.12 0.11 0.11 0.19 -26.32%
P/EPS -1.13 -1.84 -2.32 -2.23 -2.15 -7.30 -3.15 -49.41%
EY -88.75 -54.22 -43.02 -44.93 -46.59 -13.70 -31.71 98.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.00 0.41 0.00 0.00 0.55 7.12%

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