[SCABLE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -29.0%
YoY- -68.43%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 229,410 208,711 213,924 244,535 261,433 268,577 307,206 -17.70%
PBT 4,003 3,362 3,373 5,859 8,352 9,712 10,058 -45.92%
Tax -3,169 -2,606 -1,188 -2,876 -3,625 -3,873 -2,085 32.22%
NP 834 756 2,185 2,983 4,727 5,839 7,973 -77.83%
-
NP to SH 1,039 970 2,362 3,844 5,414 5,815 7,640 -73.58%
-
Tax Rate 79.17% 77.51% 35.22% 49.09% 43.40% 39.88% 20.73% -
Total Cost 228,576 207,955 211,739 241,552 256,706 262,738 299,233 -16.45%
-
Net Worth 226,965 249,714 200,444 152,600 152,133 172,317 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 389 777 1,302 1,639 1,588 1,200 1,013 -47.19%
Div Payout % 37.47% 80.14% 55.15% 42.66% 29.35% 20.65% 13.27% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 226,965 249,714 200,444 152,600 152,133 172,317 0 -
NOSH 280,204 312,142 250,555 155,714 155,238 210,142 134,901 62.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.36% 0.36% 1.02% 1.22% 1.81% 2.17% 2.60% -
ROE 0.46% 0.39% 1.18% 2.52% 3.56% 3.37% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 81.87 66.86 85.38 157.04 168.41 127.81 227.73 -49.47%
EPS 0.37 0.31 0.94 2.47 3.49 2.77 5.66 -83.79%
DPS 0.14 0.25 0.52 1.05 1.02 0.57 0.75 -67.37%
NAPS 0.81 0.80 0.80 0.98 0.98 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,714
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.50 52.31 53.62 61.29 65.52 67.32 77.00 -17.70%
EPS 0.26 0.24 0.59 0.96 1.36 1.46 1.91 -73.56%
DPS 0.10 0.19 0.33 0.41 0.40 0.30 0.25 -45.74%
NAPS 0.5689 0.6259 0.5024 0.3825 0.3813 0.4319 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.47 1.57 1.67 1.65 1.38 1.64 1.57 -
P/RPS 1.80 2.35 1.96 1.05 0.82 1.28 0.69 89.61%
P/EPS 396.44 505.22 177.15 66.84 39.57 59.27 27.72 490.14%
EY 0.25 0.20 0.56 1.50 2.53 1.69 3.61 -83.16%
DY 0.09 0.16 0.31 0.64 0.74 0.35 0.48 -67.27%
P/NAPS 1.81 1.96 2.09 1.68 1.41 2.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 -
Price 1.45 1.48 1.57 1.86 1.72 1.29 1.55 -
P/RPS 1.77 2.21 1.84 1.18 1.02 1.01 0.68 89.33%
P/EPS 391.05 476.26 166.54 75.35 49.32 46.62 27.37 489.76%
EY 0.26 0.21 0.60 1.33 2.03 2.15 3.65 -82.84%
DY 0.10 0.17 0.33 0.57 0.60 0.44 0.48 -64.89%
P/NAPS 1.79 1.85 1.96 1.90 1.76 1.57 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