[SCABLE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -38.55%
YoY- -69.08%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 266,291 229,410 208,711 213,924 244,535 261,433 268,577 -0.56%
PBT 5,993 4,003 3,362 3,373 5,859 8,352 9,712 -27.58%
Tax -3,810 -3,169 -2,606 -1,188 -2,876 -3,625 -3,873 -1.09%
NP 2,183 834 756 2,185 2,983 4,727 5,839 -48.19%
-
NP to SH 2,389 1,039 970 2,362 3,844 5,414 5,815 -44.82%
-
Tax Rate 63.57% 79.17% 77.51% 35.22% 49.09% 43.40% 39.88% -
Total Cost 264,108 228,576 207,955 211,739 241,552 256,706 262,738 0.34%
-
Net Worth 224,655 226,965 249,714 200,444 152,600 152,133 172,317 19.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 389 777 1,302 1,639 1,588 1,200 -
Div Payout % - 37.47% 80.14% 55.15% 42.66% 29.35% 20.65% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 224,655 226,965 249,714 200,444 152,600 152,133 172,317 19.39%
NOSH 277,352 280,204 312,142 250,555 155,714 155,238 210,142 20.38%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.82% 0.36% 0.36% 1.02% 1.22% 1.81% 2.17% -
ROE 1.06% 0.46% 0.39% 1.18% 2.52% 3.56% 3.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 96.01 81.87 66.86 85.38 157.04 168.41 127.81 -17.40%
EPS 0.86 0.37 0.31 0.94 2.47 3.49 2.77 -54.24%
DPS 0.00 0.14 0.25 0.52 1.05 1.02 0.57 -
NAPS 0.81 0.81 0.80 0.80 0.98 0.98 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 250,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.74 57.50 52.31 53.62 61.29 65.52 67.32 -0.57%
EPS 0.60 0.26 0.24 0.59 0.96 1.36 1.46 -44.81%
DPS 0.00 0.10 0.19 0.33 0.41 0.40 0.30 -
NAPS 0.5631 0.5689 0.6259 0.5024 0.3825 0.3813 0.4319 19.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.54 1.47 1.57 1.67 1.65 1.38 1.64 -
P/RPS 1.60 1.80 2.35 1.96 1.05 0.82 1.28 16.08%
P/EPS 178.79 396.44 505.22 177.15 66.84 39.57 59.27 109.19%
EY 0.56 0.25 0.20 0.56 1.50 2.53 1.69 -52.21%
DY 0.00 0.09 0.16 0.31 0.64 0.74 0.35 -
P/NAPS 1.90 1.81 1.96 2.09 1.68 1.41 2.00 -3.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 -
Price 1.49 1.45 1.48 1.57 1.86 1.72 1.29 -
P/RPS 1.55 1.77 2.21 1.84 1.18 1.02 1.01 33.15%
P/EPS 172.98 391.05 476.26 166.54 75.35 49.32 46.62 140.24%
EY 0.58 0.26 0.21 0.60 1.33 2.03 2.15 -58.34%
DY 0.00 0.10 0.17 0.33 0.57 0.60 0.44 -
P/NAPS 1.84 1.79 1.85 1.96 1.90 1.76 1.57 11.19%

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