[SCABLE] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -8.39%
YoY- 354.06%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 262,616 368,310 349,365 326,242 334,636 130,852 102,756 86.82%
PBT 12,344 24,316 29,285 21,104 21,360 7,927 3,954 113.45%
Tax -2,784 -5,029 -7,540 -5,634 -5,020 -1,707 -1,132 82.10%
NP 9,560 19,287 21,745 15,470 16,340 6,220 2,822 125.39%
-
NP to SH 6,820 15,514 16,968 12,514 13,660 5,433 2,876 77.73%
-
Tax Rate 22.55% 20.68% 25.75% 26.70% 23.50% 21.53% 28.63% -
Total Cost 253,056 349,023 327,620 310,772 318,296 124,632 99,933 85.67%
-
Net Worth 119,079 120,169 117,408 113,517 110,683 91,126 85,081 25.09%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 4,498 - - - - -
Div Payout % - - 26.51% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 119,079 120,169 117,408 113,517 110,683 91,126 85,081 25.09%
NOSH 135,317 135,021 134,952 135,140 134,980 115,350 119,833 8.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.64% 5.24% 6.22% 4.74% 4.88% 4.75% 2.75% -
ROE 5.73% 12.91% 14.45% 11.02% 12.34% 5.96% 3.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 194.07 272.78 258.88 241.41 247.91 113.44 85.75 72.29%
EPS 5.04 11.49 12.57 9.26 10.12 4.71 2.40 63.91%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.87 0.84 0.82 0.79 0.71 15.36%
Adjusted Per Share Value based on latest NOSH - 135,285
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.82 92.31 87.56 81.77 83.87 32.80 25.75 86.84%
EPS 1.71 3.89 4.25 3.14 3.42 1.36 0.72 77.91%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.3012 0.2943 0.2845 0.2774 0.2284 0.2132 25.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.94 1.97 1.86 1.55 1.28 1.21 1.03 -
P/RPS 1.00 0.72 0.72 0.64 0.52 1.07 1.20 -11.43%
P/EPS 38.49 17.15 14.79 16.74 12.65 25.69 42.92 -6.99%
EY 2.60 5.83 6.76 5.97 7.91 3.89 2.33 7.57%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.21 2.14 1.85 1.56 1.53 1.45 32.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 22/11/10 -
Price 1.70 2.04 2.00 2.04 1.29 1.36 1.16 -
P/RPS 0.88 0.75 0.77 0.85 0.52 1.20 1.35 -24.80%
P/EPS 33.73 17.75 15.91 22.03 12.75 28.87 48.33 -21.30%
EY 2.96 5.63 6.29 4.54 7.84 3.46 2.07 26.89%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.29 2.30 2.43 1.57 1.72 1.63 11.90%

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