[SCABLE] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -21.87%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 860,962 810,931 1,113,685 1,518,328 791,237 266,291 244,535 23.32%
PBT -36,601 -42,791 34,861 39,381 55,264 5,993 5,859 -
Tax -4,665 -7,911 -18,395 -13,869 -10,343 -3,810 -2,876 8.39%
NP -41,266 -50,702 16,466 25,512 44,921 2,183 2,983 -
-
NP to SH -40,919 -48,260 16,786 24,610 44,882 2,389 3,844 -
-
Tax Rate - - 52.77% 35.22% 18.72% 63.57% 49.09% -
Total Cost 902,228 861,633 1,097,219 1,492,816 746,316 264,108 241,552 24.54%
-
Net Worth 23,461,700 275,833 326,561 339,243 323,390 224,655 152,600 131.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 95 158 762 - 1,639 -
Div Payout % - - 0.57% 0.64% 1.70% - 42.66% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 23,461,700 275,833 326,561 339,243 323,390 224,655 152,600 131.36%
NOSH 317,050 317,050 317,050 317,050 317,050 277,352 155,714 12.57%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -4.79% -6.25% 1.48% 1.68% 5.68% 0.82% 1.22% -
ROE -0.17% -17.50% 5.14% 7.25% 13.88% 1.06% 2.52% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 271.55 255.77 351.26 478.89 249.56 96.01 157.04 9.55%
EPS -12.91 -15.22 5.29 7.76 14.16 0.86 2.47 -
DPS 0.00 0.00 0.03 0.05 0.24 0.00 1.05 -
NAPS 74.00 0.87 1.03 1.07 1.02 0.81 0.98 105.52%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 215.79 203.25 279.13 380.55 198.31 66.74 61.29 23.32%
EPS -10.26 -12.10 4.21 6.17 11.25 0.60 0.96 -
DPS 0.00 0.00 0.02 0.04 0.19 0.00 0.41 -
NAPS 58.8035 0.6913 0.8185 0.8503 0.8105 0.5631 0.3825 131.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.325 0.42 1.19 1.30 1.37 1.54 1.65 -
P/RPS 0.12 0.16 0.34 0.27 0.55 1.60 1.05 -30.32%
P/EPS -2.52 -2.76 22.48 16.75 9.68 178.79 66.84 -
EY -39.71 -36.24 4.45 5.97 10.33 0.56 1.50 -
DY 0.00 0.00 0.03 0.04 0.18 0.00 0.64 -
P/NAPS 0.00 0.48 1.16 1.21 1.34 1.90 1.68 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 29/08/17 23/08/16 25/08/15 25/08/14 29/08/13 -
Price 0.30 0.48 1.04 1.29 1.22 1.49 1.86 -
P/RPS 0.11 0.19 0.30 0.27 0.49 1.55 1.18 -32.65%
P/EPS -2.32 -3.15 19.64 16.62 8.62 172.98 75.35 -
EY -43.02 -31.71 5.09 6.02 11.60 0.58 1.33 -
DY 0.00 0.00 0.03 0.04 0.20 0.00 0.57 -
P/NAPS 0.00 0.55 1.01 1.21 1.20 1.84 1.90 -

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