[SCABLE] YoY Cumulative 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- 40.31%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 790,168 1,017,555 1,299,777 1,454,688 307,954 208,711 268,578 19.69%
PBT -34,105 -25,645 34,258 57,890 26,743 3,357 9,712 -
Tax -6,097 -11,976 -14,229 -17,821 -3,393 -2,555 -3,872 7.85%
NP -40,202 -37,621 20,029 40,069 23,350 802 5,840 -
-
NP to SH -39,146 -36,284 19,116 39,797 23,499 910 5,947 -
-
Tax Rate - - 41.53% 30.78% 12.69% 76.11% 39.87% -
Total Cost 830,370 1,055,176 1,279,748 1,414,619 284,604 207,909 262,738 21.13%
-
Net Worth 24,095,800 28,217,450 332,865 326,561 296,182 177,560 121,276 141.46%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 95 15,852 698 332 369 -
Div Payout % - - 0.50% 39.83% 2.97% 36.59% 6.22% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 24,095,800 28,217,450 332,865 326,561 296,182 177,560 121,276 141.46%
NOSH 317,050 317,050 317,050 317,050 317,050 221,951 147,898 13.54%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -5.09% -3.70% 1.54% 2.75% 7.58% 0.38% 2.17% -
ROE -0.16% -0.13% 5.74% 12.19% 7.93% 0.51% 4.90% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 249.23 320.94 410.01 458.82 110.21 94.03 181.60 5.41%
EPS -12.35 -11.44 6.03 12.55 8.41 0.41 3.22 -
DPS 0.00 0.00 0.03 5.00 0.25 0.15 0.25 -
NAPS 76.00 89.00 1.05 1.03 1.06 0.80 0.82 112.65%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 198.04 255.04 325.77 364.60 77.18 52.31 67.32 19.69%
EPS -9.81 -9.09 4.79 9.97 5.89 0.23 1.49 -
DPS 0.00 0.00 0.02 3.97 0.18 0.08 0.09 -
NAPS 60.3927 70.7231 0.8343 0.8185 0.7423 0.445 0.304 141.45%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.32 0.71 1.04 1.72 1.39 1.57 1.64 -
P/RPS 0.13 0.22 0.25 0.37 1.14 1.67 0.90 -27.55%
P/EPS -2.59 -6.20 17.26 13.70 16.03 382.93 40.79 -
EY -38.58 -16.12 5.80 7.30 6.24 0.26 2.45 -
DY 0.00 0.00 0.00 2.91 1.80 0.10 0.15 -
P/NAPS 0.00 0.01 0.01 1.67 1.49 1.96 2.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.265 0.69 1.06 1.64 1.50 1.48 1.29 -
P/RPS 0.11 0.21 0.26 0.36 1.23 1.57 0.71 -26.70%
P/EPS -2.15 -6.03 17.59 13.07 17.30 360.98 32.08 -
EY -46.59 -16.59 5.69 7.65 5.78 0.28 3.12 -
DY 0.00 0.00 0.00 3.05 1.67 0.10 0.19 -
P/NAPS 0.00 0.01 0.01 1.59 1.61 1.85 1.57 -

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