[SCABLE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.89%
YoY- -54.16%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 234,040 268,578 267,894 260,452 262,616 368,310 349,365 -23.42%
PBT 6,904 9,712 10,313 10,162 12,344 24,316 29,285 -61.80%
Tax -1,792 -3,872 -3,742 -2,762 -2,784 -5,029 -7,540 -61.59%
NP 5,112 5,840 6,570 7,400 9,560 19,287 21,745 -61.87%
-
NP to SH 5,216 5,947 6,576 5,736 6,820 15,514 16,968 -54.41%
-
Tax Rate 25.96% 39.87% 36.28% 27.18% 22.55% 20.68% 25.75% -
Total Cost 228,928 262,738 261,324 253,052 253,056 349,023 327,620 -21.23%
-
Net Worth 152,133 121,276 118,908 119,049 119,079 120,169 117,408 18.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,552 369 - 676 - - 4,498 -50.77%
Div Payout % 29.76% 6.22% - 11.79% - - 26.51% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,133 121,276 118,908 119,049 119,079 120,169 117,408 18.83%
NOSH 155,238 147,898 135,123 135,283 135,317 135,021 134,952 9.77%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.18% 2.17% 2.45% 2.84% 3.64% 5.24% 6.22% -
ROE 3.43% 4.90% 5.53% 4.82% 5.73% 12.91% 14.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 150.76 181.60 198.26 192.52 194.07 272.78 258.88 -30.24%
EPS 3.36 3.22 4.87 4.24 5.04 11.49 12.57 -58.47%
DPS 1.00 0.25 0.00 0.50 0.00 0.00 3.33 -55.12%
NAPS 0.98 0.82 0.88 0.88 0.88 0.89 0.87 8.25%
Adjusted Per Share Value based on latest NOSH - 135,232
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.66 67.32 67.14 65.28 65.82 92.31 87.56 -23.41%
EPS 1.31 1.49 1.65 1.44 1.71 3.89 4.25 -54.33%
DPS 0.39 0.09 0.00 0.17 0.00 0.00 1.13 -50.76%
NAPS 0.3813 0.304 0.298 0.2984 0.2985 0.3012 0.2943 18.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.38 1.64 1.57 1.84 1.94 1.97 1.86 -
P/RPS 0.92 0.90 0.79 0.96 1.00 0.72 0.72 17.73%
P/EPS 41.07 40.79 32.26 43.40 38.49 17.15 14.79 97.43%
EY 2.43 2.45 3.10 2.30 2.60 5.83 6.76 -49.41%
DY 0.72 0.15 0.00 0.27 0.00 0.00 1.79 -45.47%
P/NAPS 1.41 2.00 1.78 2.09 2.20 2.21 2.14 -24.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 21/11/11 -
Price 1.72 1.29 1.55 1.67 1.70 2.04 2.00 -
P/RPS 1.14 0.71 0.78 0.87 0.88 0.75 0.77 29.86%
P/EPS 51.19 32.08 31.85 39.39 33.73 17.75 15.91 117.78%
EY 1.95 3.12 3.14 2.54 2.96 5.63 6.29 -54.16%
DY 0.58 0.19 0.00 0.30 0.00 0.00 1.67 -50.55%
P/NAPS 1.76 1.57 1.76 1.90 1.93 2.29 2.30 -16.32%

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