[SCABLE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -56.1%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 303,437 343,610 61,782 82,408 84,555 79,209 62,444 187.72%
PBT 15,854 16,526 21,550 1,334 1,493 2,367 1,962 304.22%
Tax -3,950 -4,589 -864 -940 -578 -1,011 -2,432 38.29%
NP 11,904 11,937 20,686 394 915 1,356 -470 -
-
NP to SH 11,831 11,867 20,770 414 943 1,373 -437 -
-
Tax Rate 24.91% 27.77% 4.01% 70.46% 38.71% 42.71% 123.96% -
Total Cost 291,533 331,673 41,096 82,014 83,640 77,853 62,914 178.72%
-
Net Worth 323,390 310,709 296,314 218,039 224,655 226,965 249,714 18.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 31 31 698 - 416 - 468 -83.71%
Div Payout % 0.27% 0.27% 3.36% - 44.12% - 0.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 323,390 310,709 296,314 218,039 224,655 226,965 249,714 18.86%
NOSH 317,050 317,050 317,050 275,999 277,352 280,204 312,142 1.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.92% 3.47% 33.48% 0.48% 1.08% 1.71% -0.75% -
ROE 3.66% 3.82% 7.01% 0.19% 0.42% 0.60% -0.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.71 108.38 22.10 29.86 30.49 28.27 20.00 184.79%
EPS 3.73 3.74 7.43 0.15 0.34 0.49 -0.14 -
DPS 0.01 0.01 0.25 0.00 0.15 0.00 0.15 -83.63%
NAPS 1.02 0.98 1.06 0.79 0.81 0.81 0.80 17.63%
Adjusted Per Share Value based on latest NOSH - 275,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 76.05 86.12 15.48 20.65 21.19 19.85 15.65 187.72%
EPS 2.97 2.97 5.21 0.10 0.24 0.34 -0.11 -
DPS 0.01 0.01 0.18 0.00 0.10 0.00 0.12 -81.00%
NAPS 0.8105 0.7787 0.7427 0.5465 0.5631 0.5689 0.6259 18.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.37 1.47 1.39 1.46 1.54 1.47 1.57 -
P/RPS 1.43 1.36 4.17 4.89 5.05 5.20 7.85 -67.96%
P/EPS 36.71 39.27 18.08 973.33 452.94 300.00 -1,121.43 -
EY 2.72 2.55 5.53 0.10 0.22 0.33 -0.09 -
DY 0.01 0.01 0.00 0.00 0.10 0.00 0.10 -78.54%
P/NAPS 1.34 1.50 1.49 1.85 1.90 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 -
Price 1.22 1.37 1.50 1.43 1.49 1.45 1.48 -
P/RPS 1.27 1.26 4.50 4.79 4.89 5.13 7.40 -69.21%
P/EPS 32.69 36.60 19.51 953.33 438.24 295.92 -1,057.14 -
EY 3.06 2.73 5.13 0.10 0.23 0.34 -0.09 -
DY 0.01 0.01 0.00 0.00 0.10 0.00 0.10 -78.54%
P/NAPS 1.20 1.40 1.61 1.81 1.84 1.79 1.85 -25.12%

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