[SCABLE] QoQ Annualized Quarter 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- 545.58%
YoY- 2482.31%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,375,936 1,294,094 1,374,440 307,954 328,229 327,528 316,836 165.94%
PBT 52,765 64,760 66,104 26,743 6,925 7,720 9,468 214.00%
Tax -14,654 -17,078 -18,356 -3,393 -3,372 -3,178 -4,044 135.73%
NP 38,110 47,682 47,748 23,350 3,553 4,542 5,424 266.40%
-
NP to SH 37,818 47,396 47,468 23,499 3,640 4,632 5,492 261.52%
-
Tax Rate 27.77% 26.37% 27.77% 12.69% 48.69% 41.17% 42.71% -
Total Cost 1,337,825 1,246,412 1,326,692 284,604 324,676 322,986 311,412 164.03%
-
Net Worth 31,387,950 323,390 310,709 296,182 220,071 226,019 226,965 2566.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 63 126 698 557 837 - -
Div Payout % - 0.13% 0.27% 2.97% 15.31% 18.07% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 31,387,950 323,390 310,709 296,182 220,071 226,019 226,965 2566.24%
NOSH 317,050 317,050 317,050 317,050 278,571 279,036 280,204 8.57%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.77% 3.68% 3.47% 7.58% 1.08% 1.39% 1.71% -
ROE 0.12% 14.66% 15.28% 7.93% 1.65% 2.05% 2.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 433.98 408.17 433.51 110.21 117.83 117.38 113.07 144.93%
EPS 11.93 14.94 14.96 8.41 1.31 1.66 1.96 233.00%
DPS 0.00 0.02 0.04 0.25 0.20 0.30 0.00 -
NAPS 99.00 1.02 0.98 1.06 0.79 0.81 0.81 2355.63%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 344.86 324.35 344.48 77.18 82.27 82.09 79.41 165.94%
EPS 9.48 11.88 11.90 5.89 0.91 1.16 1.38 260.94%
DPS 0.00 0.02 0.03 0.18 0.14 0.21 0.00 -
NAPS 78.6695 0.8105 0.7787 0.7423 0.5516 0.5665 0.5689 2566.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.34 1.37 1.47 1.39 1.46 1.54 1.47 -
P/RPS 0.31 0.34 0.34 1.14 1.24 1.31 1.30 -61.51%
P/EPS 11.23 9.16 9.82 16.03 111.73 92.77 75.00 -71.76%
EY 8.90 10.91 10.18 6.24 0.89 1.08 1.33 254.69%
DY 0.00 0.01 0.03 1.80 0.14 0.19 0.00 -
P/NAPS 0.01 1.34 1.50 1.49 1.85 1.90 1.81 -96.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 -
Price 1.68 1.22 1.37 1.50 1.43 1.49 1.45 -
P/RPS 0.39 0.30 0.32 1.23 1.21 1.27 1.28 -54.68%
P/EPS 14.08 8.16 9.15 17.30 109.44 89.76 73.98 -66.87%
EY 7.10 12.25 10.93 5.78 0.91 1.11 1.35 202.11%
DY 0.00 0.02 0.03 1.67 0.14 0.20 0.00 -
P/NAPS 0.02 1.20 1.40 1.61 1.81 1.84 1.79 -94.98%

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