[SCABLE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 151.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 262,024 163,121 83,659 130,852 77,067 46,655 26,577 359.14%
PBT 21,964 10,552 5,340 7,927 2,966 1,875 1,235 580.14%
Tax -5,655 -2,817 -1,255 -1,707 -849 -525 -328 566.22%
NP 16,309 7,735 4,085 6,220 2,117 1,350 907 585.14%
-
NP to SH 12,726 6,257 3,415 5,433 2,157 1,378 917 476.57%
-
Tax Rate 25.75% 26.70% 23.50% 21.53% 28.62% 28.00% 26.56% -
Total Cost 245,715 155,386 79,574 124,632 74,950 45,305 25,670 350.20%
-
Net Worth 117,408 113,517 110,683 91,126 85,081 83,878 79,970 29.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,373 - - - - - - -
Div Payout % 26.51% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 117,408 113,517 110,683 91,126 85,081 83,878 79,970 29.14%
NOSH 134,952 135,140 134,980 115,350 119,833 119,826 106,627 16.98%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.22% 4.74% 4.88% 4.75% 2.75% 2.89% 3.41% -
ROE 10.84% 5.51% 3.09% 5.96% 2.54% 1.64% 1.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 194.16 120.70 61.98 113.44 64.31 38.94 24.92 292.52%
EPS 9.43 4.63 2.53 4.71 1.80 1.15 0.86 392.84%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.79 0.71 0.70 0.75 10.39%
Adjusted Per Share Value based on latest NOSH - 120,885
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.67 40.88 20.97 32.80 19.32 11.69 6.66 359.18%
EPS 3.19 1.57 0.86 1.36 0.54 0.35 0.23 476.34%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2845 0.2774 0.2284 0.2132 0.2102 0.2004 29.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.86 1.55 1.28 1.21 1.03 0.79 0.00 -
P/RPS 0.96 1.28 2.07 1.07 1.60 2.03 0.00 -
P/EPS 19.72 33.48 50.59 25.69 57.22 68.70 0.00 -
EY 5.07 2.99 1.98 3.89 1.75 1.46 0.00 -
DY 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.85 1.56 1.53 1.45 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 21/02/11 22/11/10 27/08/10 20/05/10 -
Price 2.00 2.04 1.29 1.36 1.16 1.00 0.00 -
P/RPS 1.03 1.69 2.08 1.20 1.80 2.57 0.00 -
P/EPS 21.21 44.06 50.99 28.87 64.44 86.96 0.00 -
EY 4.72 2.27 1.96 3.46 1.55 1.15 0.00 -
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.43 1.57 1.72 1.63 1.43 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