[SCABLE] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 899.15%
YoY- 2322.68%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,017,555 1,299,777 1,454,688 307,954 208,711 268,577 368,310 18.43%
PBT -25,645 34,258 57,890 26,744 3,362 9,712 24,287 -
Tax -11,976 -14,229 -17,821 -3,393 -2,606 -3,873 -4,932 15.91%
NP -37,621 20,029 40,069 23,351 756 5,839 19,355 -
-
NP to SH -36,284 19,116 39,797 23,500 970 5,815 15,564 -
-
Tax Rate - 41.53% 30.78% 12.69% 77.51% 39.88% 20.31% -
Total Cost 1,055,176 1,279,748 1,414,619 284,603 207,955 262,738 348,955 20.23%
-
Net Worth 28,217,450 332,902 326,561 296,326 249,714 172,317 120,452 148.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 253 63 1,114 777 1,200 338 -
Div Payout % - 1.33% 0.16% 4.74% 80.14% 20.65% 2.17% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 28,217,450 332,902 326,561 296,326 249,714 172,317 120,452 148.07%
NOSH 317,050 317,050 317,050 317,050 312,142 210,142 135,339 15.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -3.70% 1.54% 2.75% 7.58% 0.36% 2.17% 5.26% -
ROE -0.13% 5.74% 12.19% 7.93% 0.39% 3.37% 12.92% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 320.94 409.96 458.82 110.16 66.86 127.81 272.14 2.78%
EPS -11.44 6.03 12.55 8.41 0.31 2.77 11.50 -
DPS 0.00 0.08 0.02 0.40 0.25 0.57 0.25 -
NAPS 89.00 1.05 1.03 1.06 0.80 0.82 0.89 115.29%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 255.04 325.77 364.60 77.18 52.31 67.32 92.31 18.43%
EPS -9.09 4.79 9.97 5.89 0.24 1.46 3.90 -
DPS 0.00 0.06 0.02 0.28 0.19 0.30 0.08 -
NAPS 70.7231 0.8344 0.8185 0.7427 0.6259 0.4319 0.3019 148.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.71 1.04 1.72 1.39 1.57 1.64 1.97 -
P/RPS 0.22 0.25 0.37 1.26 2.35 1.28 0.72 -17.91%
P/EPS -6.20 17.25 13.70 16.54 505.22 59.27 17.13 -
EY -16.12 5.80 7.30 6.05 0.20 1.69 5.84 -
DY 0.00 0.08 0.01 0.29 0.16 0.35 0.13 -
P/NAPS 0.01 0.99 1.67 1.31 1.96 2.00 2.21 -59.29%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 -
Price 0.69 1.06 1.64 1.50 1.48 1.29 2.04 -
P/RPS 0.21 0.26 0.36 1.36 2.21 1.01 0.75 -19.10%
P/EPS -6.03 17.58 13.07 17.84 476.26 46.62 17.74 -
EY -16.59 5.69 7.65 5.60 0.21 2.15 5.64 -
DY 0.00 0.08 0.01 0.27 0.17 0.44 0.12 -
P/NAPS 0.01 1.01 1.59 1.42 1.85 1.57 2.29 -59.53%

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