[SCABLE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 14.64%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,375,936 328,229 195,022 267,894 349,365 102,756 0 -
PBT 52,765 6,925 1,860 10,313 29,285 3,954 0 -
Tax -14,654 -3,372 -164 -3,742 -7,540 -1,132 0 -
NP 38,110 3,553 1,696 6,570 21,745 2,822 0 -
-
NP to SH 37,818 3,640 1,796 6,576 16,968 2,876 0 -
-
Tax Rate 27.77% 48.69% 8.82% 36.28% 25.75% 28.63% - -
Total Cost 1,337,825 324,676 193,326 261,324 327,620 99,933 0 -
-
Net Worth 31,387,950 220,071 179,599 118,908 117,408 85,081 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 557 748 - 4,498 - - -
Div Payout % - 15.31% 41.67% - 26.51% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,387,950 220,071 179,599 118,908 117,408 85,081 0 -
NOSH 317,050 278,571 224,499 135,123 134,952 119,833 0 -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.77% 1.08% 0.87% 2.45% 6.22% 2.75% 0.00% -
ROE 0.12% 1.65% 1.00% 5.53% 14.45% 3.38% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 433.98 117.83 86.87 198.26 258.88 85.75 0.00 -
EPS 11.93 1.31 0.80 4.87 12.57 2.40 0.00 -
DPS 0.00 0.20 0.33 0.00 3.33 0.00 0.00 -
NAPS 99.00 0.79 0.80 0.88 0.87 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,901
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 344.86 82.27 48.88 67.14 87.56 25.75 0.00 -
EPS 9.48 0.91 0.45 1.65 4.25 0.72 0.00 -
DPS 0.00 0.14 0.19 0.00 1.13 0.00 0.00 -
NAPS 78.6695 0.5516 0.4501 0.298 0.2943 0.2132 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.34 1.46 1.67 1.57 1.86 1.03 0.00 -
P/RPS 0.31 1.24 1.92 0.79 0.72 1.20 0.00 -
P/EPS 11.23 111.73 208.75 32.26 14.79 42.92 0.00 -
EY 8.90 0.89 0.48 3.10 6.76 2.33 0.00 -
DY 0.00 0.14 0.20 0.00 1.79 0.00 0.00 -
P/NAPS 0.01 1.85 2.09 1.78 2.14 1.45 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 22/11/10 - -
Price 1.68 1.43 1.57 1.55 2.00 1.16 0.00 -
P/RPS 0.39 1.21 1.81 0.78 0.77 1.35 0.00 -
P/EPS 14.08 109.44 196.25 31.85 15.91 48.33 0.00 -
EY 7.10 0.91 0.51 3.14 6.29 2.07 0.00 -
DY 0.00 0.14 0.21 0.00 1.67 0.00 0.00 -
P/NAPS 0.02 1.81 1.96 1.76 2.30 1.63 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