[SCABLE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 55.18%
YoY- -72.69%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 163,764 79,209 208,711 146,267 106,184 58,510 268,578 -28.15%
PBT 3,860 2,367 3,357 1,395 1,229 1,726 9,712 -46.03%
Tax -1,589 -1,011 -2,555 -123 -385 -448 -3,872 -44.86%
NP 2,271 1,356 802 1,272 844 1,278 5,840 -46.81%
-
NP to SH 2,316 1,373 910 1,347 868 1,304 5,947 -46.76%
-
Tax Rate 41.17% 42.71% 76.11% 8.82% 31.33% 25.96% 39.87% -
Total Cost 161,493 77,853 207,909 144,995 105,340 57,232 262,738 -27.77%
-
Net Worth 226,019 226,965 177,560 179,599 151,900 152,133 121,276 51.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 418 - 332 561 387 388 369 8.69%
Div Payout % 18.07% - 36.59% 41.67% 44.64% 29.76% 6.22% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 226,019 226,965 177,560 179,599 151,900 152,133 121,276 51.61%
NOSH 279,036 280,204 221,951 224,499 154,999 155,238 147,898 52.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.39% 1.71% 0.38% 0.87% 0.79% 2.18% 2.17% -
ROE 1.02% 0.60% 0.51% 0.75% 0.57% 0.86% 4.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.69 28.27 94.03 65.15 68.51 37.69 181.60 -53.00%
EPS 0.83 0.49 0.41 0.60 0.56 0.84 3.22 -59.59%
DPS 0.15 0.00 0.15 0.25 0.25 0.25 0.25 -28.92%
NAPS 0.81 0.81 0.80 0.80 0.98 0.98 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 250,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.05 19.85 52.31 36.66 26.61 14.66 67.32 -28.15%
EPS 0.58 0.34 0.23 0.34 0.22 0.33 1.49 -46.77%
DPS 0.10 0.00 0.08 0.14 0.10 0.10 0.09 7.29%
NAPS 0.5665 0.5689 0.445 0.4501 0.3807 0.3813 0.304 51.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.54 1.47 1.57 1.67 1.65 1.38 1.64 -
P/RPS 2.62 5.20 1.67 2.56 2.41 3.66 0.90 104.27%
P/EPS 185.54 300.00 382.93 278.33 294.64 164.29 40.79 175.29%
EY 0.54 0.33 0.26 0.36 0.34 0.61 2.45 -63.61%
DY 0.10 0.00 0.10 0.15 0.15 0.18 0.15 -23.74%
P/NAPS 1.90 1.81 1.96 2.09 1.68 1.41 2.00 -3.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 -
Price 1.49 1.45 1.48 1.57 1.86 1.72 1.29 -
P/RPS 2.54 5.13 1.57 2.41 2.72 4.56 0.71 134.45%
P/EPS 179.52 295.92 360.98 261.67 332.14 204.76 32.08 216.19%
EY 0.56 0.34 0.28 0.38 0.30 0.49 3.12 -68.28%
DY 0.10 0.00 0.10 0.16 0.13 0.15 0.19 -34.88%
P/NAPS 1.84 1.79 1.85 1.96 1.90 1.76 1.57 11.19%

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