[SCABLE] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 414.19%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 61,782 82,408 84,555 79,209 62,444 40,083 47,674 18.80%
PBT 21,550 1,334 1,493 2,367 1,962 167 -497 -
Tax -864 -940 -578 -1,011 -2,432 262 63 -
NP 20,686 394 915 1,356 -470 429 -434 -
-
NP to SH 20,770 414 943 1,373 -437 451 -436 -
-
Tax Rate 4.01% 70.46% 38.71% 42.71% 123.96% -156.89% - -
Total Cost 41,096 82,014 83,640 77,853 62,914 39,654 48,108 -9.94%
-
Net Worth 296,314 218,039 224,655 226,965 249,714 200,444 152,600 55.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 698 - 416 - 468 626 389 47.50%
Div Payout % 3.36% - 44.12% - 0.00% 138.89% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 296,314 218,039 224,655 226,965 249,714 200,444 152,600 55.45%
NOSH 317,050 275,999 277,352 280,204 312,142 250,555 155,714 60.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 33.48% 0.48% 1.08% 1.71% -0.75% 1.07% -0.91% -
ROE 7.01% 0.19% 0.42% 0.60% -0.18% 0.23% -0.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.10 29.86 30.49 28.27 20.00 16.00 30.62 -19.49%
EPS 7.43 0.15 0.34 0.49 -0.14 0.18 -0.28 -
DPS 0.25 0.00 0.15 0.00 0.15 0.25 0.25 0.00%
NAPS 1.06 0.79 0.81 0.81 0.80 0.80 0.98 5.35%
Adjusted Per Share Value based on latest NOSH - 280,204
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.48 20.65 21.19 19.85 15.65 10.05 11.95 18.77%
EPS 5.21 0.10 0.24 0.34 -0.11 0.11 -0.11 -
DPS 0.18 0.00 0.10 0.00 0.12 0.16 0.10 47.81%
NAPS 0.7427 0.5465 0.5631 0.5689 0.6259 0.5024 0.3825 55.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.39 1.46 1.54 1.47 1.57 1.67 1.65 -
P/RPS 4.17 4.89 5.05 5.20 7.85 10.44 5.39 -15.68%
P/EPS 18.08 973.33 452.94 300.00 -1,121.43 927.78 -589.29 -
EY 5.53 0.10 0.22 0.33 -0.09 0.11 -0.17 -
DY 0.00 0.00 0.10 0.00 0.10 0.15 0.15 -
P/NAPS 1.49 1.85 1.90 1.81 1.96 2.09 1.68 -7.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 -
Price 1.50 1.43 1.49 1.45 1.48 1.57 1.86 -
P/RPS 4.50 4.79 4.89 5.13 7.40 9.81 6.08 -18.13%
P/EPS 19.51 953.33 438.24 295.92 -1,057.14 872.22 -664.29 -
EY 5.13 0.10 0.23 0.34 -0.09 0.11 -0.15 -
DY 0.00 0.00 0.10 0.00 0.10 0.16 0.13 -
P/NAPS 1.61 1.81 1.84 1.79 1.85 1.96 1.90 -10.42%

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