[SCABLE] QoQ 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- 321.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 98,903 79,462 83,659 53,786 30,411 20,078 26,577 139.95%
PBT 11,412 5,212 5,340 4,961 1,090 640 1,235 339.75%
Tax -2,838 -1,562 -1,255 -858 -324 -197 -328 320.90%
NP 8,574 3,650 4,085 4,103 766 443 907 346.46%
-
NP to SH 6,469 2,841 3,415 3,276 778 461 917 267.39%
-
Tax Rate 24.87% 29.97% 23.50% 17.29% 29.72% 30.78% 26.56% -
Total Cost 90,329 75,812 79,574 49,683 29,645 19,635 25,670 131.17%
-
Net Worth 117,495 113,640 110,683 95,499 84,981 84,921 79,970 29.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,376 - - - - - - -
Div Payout % 52.19% - - - - - - -
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 117,495 113,640 110,683 95,499 84,981 84,921 79,970 29.20%
NOSH 135,052 135,285 134,980 120,885 119,692 121,315 106,627 17.04%
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 8.67% 4.59% 4.88% 7.63% 2.52% 2.21% 3.41% -
ROE 5.51% 2.50% 3.09% 3.43% 0.92% 0.54% 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 73.23 58.74 61.98 44.49 25.41 16.55 24.92 105.02%
EPS 4.79 2.10 2.53 2.71 0.65 0.38 0.86 213.88%
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 24.79 19.92 20.97 13.48 7.62 5.03 6.66 139.98%
EPS 1.62 0.71 0.86 0.82 0.19 0.12 0.23 267.00%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2945 0.2848 0.2774 0.2394 0.213 0.2128 0.2004 29.22%
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 2.54 2.64 2.07 2.72 4.05 4.77 0.00 -
P/EPS 38.83 73.81 50.59 44.65 158.46 207.89 0.00 -
EY 2.58 1.35 1.98 2.24 0.63 0.48 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 2.73 3.47 2.08 3.06 4.57 6.04 0.00 -
P/EPS 41.75 97.14 50.99 50.18 178.46 263.16 0.00 -
EY 2.40 1.03 1.96 1.99 0.56 0.38 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