[SCABLE] QoQ Cumulative 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- 760.77%
YoY- 2482.31%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,031,952 647,047 343,610 307,954 246,172 163,764 79,209 452.81%
PBT 39,574 32,380 16,526 26,743 5,194 3,860 2,367 552.72%
Tax -10,991 -8,539 -4,589 -3,393 -2,529 -1,589 -1,011 390.03%
NP 28,583 23,841 11,937 23,350 2,665 2,271 1,356 661.65%
-
NP to SH 28,364 23,698 11,867 23,499 2,730 2,316 1,373 651.50%
-
Tax Rate 27.77% 26.37% 27.77% 12.69% 48.69% 41.17% 42.71% -
Total Cost 1,003,369 623,206 331,673 284,604 243,507 161,493 77,853 448.84%
-
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 - 31 31 698 417 418 - -
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 0.09% 7.33% 3.82% 7.93% 1.24% 1.02% 0.60% -
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 325.49 204.08 108.38 110.21 88.37 58.69 28.27 409.13%
EPS 8.95 7.47 3.74 8.41 0.98 0.83 0.49 592.33%
DPS 0.00 0.01 0.01 0.25 0.15 0.15 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 258.64 162.17 86.12 77.18 61.70 41.05 19.85 452.85%
EPS 7.11 5.94 2.97 5.89 0.68 0.58 0.34 657.63%
DPS 0.00 0.01 0.01 0.18 0.10 0.10 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 0.41 0.67 1.36 1.14 1.65 2.62 5.20 -81.58%
P/EPS 14.98 18.33 39.27 16.03 148.98 185.54 300.00 -86.41%
EY 6.68 5.46 2.55 6.24 0.67 0.54 0.33 641.39%
DY 0.00 0.01 0.01 1.80 0.10 0.10 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 0.52 0.60 1.26 1.23 1.62 2.54 5.13 -78.22%
P/EPS 18.78 16.32 36.60 17.30 145.92 179.52 295.92 -84.06%
EY 5.33 6.13 2.73 5.78 0.69 0.56 0.34 525.32%
DY 0.00 0.01 0.01 1.67 0.10 0.10 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