[SCABLE] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 85.07%
YoY- -44.47%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 575,233 573,828 823,905 1,024,558 1,031,952 246,172 146,267 25.62%
PBT -10,579 -2,024 -16,682 26,918 39,574 5,194 1,395 -
Tax -1,654 -7,859 -16,153 -10,046 -10,991 -2,529 -123 54.17%
NP -12,233 -9,883 -32,835 16,872 28,583 2,665 1,272 -
-
NP to SH -10,925 -7,951 -32,504 15,751 28,364 2,730 1,347 -
-
Tax Rate - - - 37.32% 27.77% 48.69% 8.82% -
Total Cost 587,466 583,711 856,740 1,007,686 1,003,369 243,507 144,995 26.24%
-
Net Worth 22,827,600 27,266,300 28,851,550 329,731 31,387,950 220,071 179,599 124.14%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 417 561 -
Div Payout % - - - - - 15.31% 41.67% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,827,600 27,266,300 28,851,550 329,731 31,387,950 220,071 179,599 124.14%
NOSH 317,050 317,050 317,050 317,050 317,050 278,571 224,499 5.91%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.13% -1.72% -3.99% 1.65% 2.77% 1.08% 0.87% -
ROE -0.05% -0.03% -0.11% 4.78% 0.09% 1.24% 0.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 181.43 180.99 259.87 323.15 325.49 88.37 65.15 18.60%
EPS -3.45 -2.51 -10.25 4.97 8.95 0.98 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.25 -
NAPS 72.00 86.00 91.00 1.04 99.00 0.79 0.80 111.62%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 144.17 143.82 206.50 256.79 258.64 61.70 36.66 25.62%
EPS -2.74 -1.99 -8.15 3.95 7.11 0.68 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.14 -
NAPS 57.2142 68.3392 72.3124 0.8264 78.6695 0.5516 0.4501 124.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.265 0.395 1.01 1.23 1.34 1.46 1.67 -
P/RPS 0.15 0.22 0.39 0.38 0.41 1.65 2.56 -37.66%
P/EPS -7.69 -15.75 -9.85 24.76 14.98 148.98 278.33 -
EY -13.00 -6.35 -10.15 4.04 6.68 0.67 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.10 0.15 -
P/NAPS 0.00 0.00 0.01 1.18 0.01 1.85 2.09 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 30/11/17 24/11/16 26/11/15 24/11/14 20/11/13 -
Price 0.245 0.27 0.81 1.21 1.68 1.43 1.57 -
P/RPS 0.14 0.15 0.31 0.37 0.52 1.62 2.41 -37.75%
P/EPS -7.11 -10.77 -7.90 24.36 18.78 145.92 261.67 -
EY -14.06 -9.29 -12.66 4.11 5.33 0.69 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.10 0.16 -
P/NAPS 0.00 0.00 0.01 1.16 0.02 1.81 1.96 -

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