[SCABLE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 130,852 102,756 93,310 106,308 0 0 0 -
PBT 7,927 3,954 3,750 4,940 0 0 0 -
Tax -1,707 -1,132 -1,050 -1,312 0 0 0 -
NP 6,220 2,822 2,700 3,628 0 0 0 -
-
NP to SH 5,433 2,876 2,756 3,668 0 0 0 -
-
Tax Rate 21.53% 28.63% 28.00% 26.56% - - - -
Total Cost 124,632 99,933 90,610 102,680 0 0 0 -
-
Net Worth 91,126 85,081 83,878 79,970 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 91,126 85,081 83,878 79,970 0 0 0 -
NOSH 115,350 119,833 119,826 106,627 0 0 0 -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.75% 2.75% 2.89% 3.41% 0.00% 0.00% 0.00% -
ROE 5.96% 3.38% 3.29% 4.59% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.44 85.75 77.87 99.70 0.00 0.00 0.00 -
EPS 4.71 2.40 2.30 3.44 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.71 0.70 0.75 0.74 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,627
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.80 25.75 23.39 26.64 0.00 0.00 0.00 -
EPS 1.36 0.72 0.69 0.92 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2284 0.2132 0.2102 0.2004 0.74 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 1.21 1.03 0.79 0.00 0.00 0.00 0.00 -
P/RPS 1.07 1.20 1.01 0.00 0.00 0.00 0.00 -
P/EPS 25.69 42.92 34.35 0.00 0.00 0.00 0.00 -
EY 3.89 2.33 2.91 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.45 1.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 27/08/10 20/05/10 - - - -
Price 1.36 1.16 1.00 0.00 0.00 0.00 0.00 -
P/RPS 1.20 1.35 1.28 0.00 0.00 0.00 0.00 -
P/EPS 28.87 48.33 43.48 0.00 0.00 0.00 0.00 -
EY 3.46 2.07 2.30 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.63 1.43 0.00 0.00 0.00 0.00 -

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