End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.14 MYR | +3.70% |
|
0.00% | -62.67% |
14/06 | Malaysian Shares End Week in Red as Investors Remain Cautious; Sarawak Cable Shares Drop 9% | MT |
21/05 | Sarawak Cable Berhad Announces Resignation of Tai Yit Chan as Joint Secretary | CI |
Valuation
Fiscal Period: Mei | 2018 | 2019 | 2020 | 2022 | 2023 |
---|---|---|---|---|---|
Capitalization 1 | 134.7 | 104.6 | 68.17 | 61.84 | 35.91 |
Enterprise Value (EV) 1 | 682.4 | 548.7 | 494.2 | 488.9 | 395.7 |
P/E ratio | -3.59 x | -1.22 x | -2.71 x | -0.72 x | -0.37 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 0.17 x | 0.13 x | 0.11 x | 0.11 x | 0.07 x |
EV / Revenue | 0.86 x | 0.69 x | 0.81 x | 0.84 x | 0.72 x |
EV / EBITDA | 38.8 x | 193 x | 71.6 x | -27.8 x | -12.9 x |
EV / FCF | 25 x | 28.8 x | 18.3 x | - | 5 x |
FCF Yield | 4% | 3.48% | 5.46% | - | 20% |
Price to Book | 0.55 x | 0.66 x | 0.5 x | 1.51 x | -0.61 x |
Nbr of stocks (in thousands) | 3,17,050 | 3,17,050 | 3,17,050 | 3,98,985 | 3,98,985 |
Reference price 2 | 0.4250 | 0.3300 | 0.2150 | 0.1550 | 0.0900 |
Announcement Date | 30/04/19 | 30/06/20 | 31/05/21 | 30/09/22 | 29/09/23 |
Income Statement Evolution (Annual data)
Fiscal Period: May | 2018 | 2019 | 2020 | 2022 | 2023 |
---|---|---|---|---|---|
Net sales 1 | 789.5 | 793.5 | 607.7 | 578.7 | 547.9 |
EBITDA 1 | 17.57 | 2.848 | 6.902 | -17.59 | -30.74 |
EBIT 1 | -3.759 | -18.02 | -9.514 | -31.75 | -44 |
Operating Margin | -0.48% | -2.27% | -1.57% | -5.49% | -8.03% |
Earnings before Tax (EBT) 1 | -33.24 | -80.38 | -26.45 | -40.15 | -57.9 |
Net income 1 | -37.49 | -85.54 | -25.17 | -85.39 | -98.22 |
Net margin | -4.75% | -10.78% | -4.14% | -14.75% | -17.93% |
EPS 2 | -0.1182 | -0.2698 | -0.0794 | -0.2140 | -0.2462 |
Free Cash Flow 1 | 27.32 | 19.07 | 26.96 | - | 79.12 |
FCF margin | 3.46% | 2.4% | 4.44% | - | 14.44% |
FCF Conversion (EBITDA) | 155.48% | 669.58% | 390.56% | - | - |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 30/04/19 | 30/06/20 | 31/05/21 | 30/09/22 | 29/09/23 |
Balance Sheet Analysis
Fiscal Period: Mei | 2018 | 2019 | 2020 | 2022 | 2023 |
---|---|---|---|---|---|
Net Debt 1 | 548 | 444 | 426 | 427 | 360 |
Net Cash position 1 | - | - | - | - | - |
Leverage (Debt/EBITDA) | 31.17 x | 155.9 x | 61.72 x | -24.28 x | -11.7 x |
Free Cash Flow 1 | 27.3 | 19.1 | 27 | - | 79.1 |
ROE (net income / shareholders' equity) | -14.7% | -43.4% | -18.2% | - | 744% |
ROA (Net income/ Total Assets) | -0.22% | -1.17% | -0.7% | - | -4.69% |
Assets 1 | 16,683 | 7,296 | 3,576 | - | 2,096 |
Book Value Per Share 2 | 0.7700 | 0.5000 | 0.4300 | 0.1000 | -0.1500 |
Cash Flow per Share 2 | 0.1500 | 0.2800 | 0.1300 | 0.0500 | 0.0900 |
Capex 1 | 5.59 | 8.32 | 4.24 | 4.1 | 2.72 |
Capex / Sales | 0.71% | 1.05% | 0.7% | 0.71% | 0.5% |
Announcement Date | 30/04/19 | 30/06/20 | 31/05/21 | 30/09/22 | 29/09/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-62.67% | 1.19Cr | |
+37.67% | 505.63Cr | |
+37.48% | 477.49Cr | |
+12.65% | 455.83Cr | |
+35.59% | 457.28Cr | |
-8.41% | 437.68Cr | |
+9.72% | 404.66Cr | |
+51.82% | 278.9Cr | |
+12.07% | 237.71Cr | |
+58.73% | 213.45Cr |
- Stock Market
- Equities
- SCABLE Stock
- Financials Sarawak Cable