[SCABLE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 28.6%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,444 40,083 47,674 58,510 67,657 70,694 64,572 -2.20%
PBT 1,962 167 -497 1,726 1,977 2,653 1,996 -1.13%
Tax -2,432 262 63 -448 -1,065 -1,426 -686 131.96%
NP -470 429 -434 1,278 912 1,227 1,310 -
-
NP to SH -437 451 -436 1,304 1,014 2,064 1,163 -
-
Tax Rate 123.96% -156.89% - 25.96% 53.87% 53.75% 34.37% -
Total Cost 62,914 39,654 48,108 57,232 66,745 69,467 63,262 -0.36%
-
Net Worth 249,714 200,444 152,600 152,133 172,317 118,713 119,004 63.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 468 626 389 388 525 - 338 24.15%
Div Payout % 0.00% 138.89% 0.00% 29.76% 51.81% - 29.07% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 249,714 200,444 152,600 152,133 172,317 118,713 119,004 63.68%
NOSH 312,142 250,555 155,714 155,238 210,142 134,901 135,232 74.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.75% 1.07% -0.91% 2.18% 1.35% 1.74% 2.03% -
ROE -0.18% 0.23% -0.29% 0.86% 0.59% 1.74% 0.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.00 16.00 30.62 37.69 32.20 52.40 47.75 -43.93%
EPS -0.14 0.18 -0.28 0.84 0.53 1.53 0.86 -
DPS 0.15 0.25 0.25 0.25 0.25 0.00 0.25 -28.79%
NAPS 0.80 0.80 0.98 0.98 0.82 0.88 0.88 -6.14%
Adjusted Per Share Value based on latest NOSH - 155,238
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.65 10.05 11.95 14.66 16.96 17.72 16.18 -2.18%
EPS -0.11 0.11 -0.11 0.33 0.25 0.52 0.29 -
DPS 0.12 0.16 0.10 0.10 0.13 0.00 0.08 30.94%
NAPS 0.6259 0.5024 0.3825 0.3813 0.4319 0.2975 0.2983 63.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.67 1.65 1.38 1.64 1.57 1.84 -
P/RPS 7.85 10.44 5.39 3.66 5.09 3.00 3.85 60.58%
P/EPS -1,121.43 927.78 -589.29 164.29 339.88 102.61 213.95 -
EY -0.09 0.11 -0.17 0.61 0.29 0.97 0.47 -
DY 0.10 0.15 0.15 0.18 0.15 0.00 0.14 -20.04%
P/NAPS 1.96 2.09 1.68 1.41 2.00 1.78 2.09 -4.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 -
Price 1.48 1.57 1.86 1.72 1.29 1.55 1.67 -
P/RPS 7.40 9.81 6.08 4.56 4.01 2.96 3.50 64.50%
P/EPS -1,057.14 872.22 -664.29 204.76 267.34 101.31 194.19 -
EY -0.09 0.11 -0.15 0.49 0.37 0.99 0.51 -
DY 0.10 0.16 0.13 0.15 0.19 0.00 0.15 -23.62%
P/NAPS 1.85 1.96 1.90 1.76 1.57 1.76 1.90 -1.75%

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