[SCABLE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -58.93%
YoY- -83.32%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 308,616 266,291 229,410 208,711 213,924 244,535 261,433 11.68%
PBT 7,160 5,993 4,003 3,362 3,373 5,859 8,352 -9.74%
Tax -5,012 -3,810 -3,169 -2,606 -1,188 -2,876 -3,625 24.08%
NP 2,148 2,183 834 756 2,185 2,983 4,727 -40.86%
-
NP to SH 2,352 2,389 1,039 970 2,362 3,844 5,414 -42.61%
-
Tax Rate 70.00% 63.57% 79.17% 77.51% 35.22% 49.09% 43.40% -
Total Cost 306,468 264,108 228,576 207,955 211,739 241,552 256,706 12.52%
-
Net Worth 218,039 224,655 226,965 249,714 200,444 152,600 152,133 27.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 389 777 1,302 1,639 1,588 -
Div Payout % - - 37.47% 80.14% 55.15% 42.66% 29.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 218,039 224,655 226,965 249,714 200,444 152,600 152,133 27.09%
NOSH 275,999 277,352 280,204 312,142 250,555 155,714 155,238 46.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.70% 0.82% 0.36% 0.36% 1.02% 1.22% 1.81% -
ROE 1.08% 1.06% 0.46% 0.39% 1.18% 2.52% 3.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.82 96.01 81.87 66.86 85.38 157.04 168.41 -23.87%
EPS 0.85 0.86 0.37 0.31 0.94 2.47 3.49 -60.96%
DPS 0.00 0.00 0.14 0.25 0.52 1.05 1.02 -
NAPS 0.79 0.81 0.81 0.80 0.80 0.98 0.98 -13.37%
Adjusted Per Share Value based on latest NOSH - 312,142
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.35 66.74 57.50 52.31 53.62 61.29 65.52 11.68%
EPS 0.59 0.60 0.26 0.24 0.59 0.96 1.36 -42.66%
DPS 0.00 0.00 0.10 0.19 0.33 0.41 0.40 -
NAPS 0.5465 0.5631 0.5689 0.6259 0.5024 0.3825 0.3813 27.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.46 1.54 1.47 1.57 1.67 1.65 1.38 -
P/RPS 1.31 1.60 1.80 2.35 1.96 1.05 0.82 36.62%
P/EPS 171.33 178.79 396.44 505.22 177.15 66.84 39.57 165.41%
EY 0.58 0.56 0.25 0.20 0.56 1.50 2.53 -62.50%
DY 0.00 0.00 0.09 0.16 0.31 0.64 0.74 -
P/NAPS 1.85 1.90 1.81 1.96 2.09 1.68 1.41 19.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 -
Price 1.43 1.49 1.45 1.48 1.57 1.86 1.72 -
P/RPS 1.28 1.55 1.77 2.21 1.84 1.18 1.02 16.32%
P/EPS 167.81 172.98 391.05 476.26 166.54 75.35 49.32 126.05%
EY 0.60 0.58 0.26 0.21 0.60 1.33 2.03 -55.59%
DY 0.00 0.00 0.10 0.17 0.33 0.57 0.60 -
P/NAPS 1.81 1.84 1.79 1.85 1.96 1.90 1.76 1.88%

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