[SCABLE] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -21.42%
YoY- 102.67%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,098,540 1,366,077 1,375,936 328,229 195,022 267,894 349,365 21.01%
PBT -22,242 35,890 52,765 6,925 1,860 10,313 29,285 -
Tax -21,537 -13,394 -14,654 -3,372 -164 -3,742 -7,540 19.09%
NP -43,780 22,496 38,110 3,553 1,696 6,570 21,745 -
-
NP to SH -43,338 21,001 37,818 3,640 1,796 6,576 16,968 -
-
Tax Rate - 37.32% 27.77% 48.69% 8.82% 36.28% 25.75% -
Total Cost 1,142,320 1,343,581 1,337,825 324,676 193,326 261,324 327,620 23.11%
-
Net Worth 28,851,550 329,731 31,387,950 220,071 179,599 118,908 117,408 150.06%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 557 748 - 4,498 -
Div Payout % - - - 15.31% 41.67% - 26.51% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 28,851,550 329,731 31,387,950 220,071 179,599 118,908 117,408 150.06%
NOSH 317,050 317,050 317,050 278,571 224,499 135,123 134,952 15.28%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.99% 1.65% 2.77% 1.08% 0.87% 2.45% 6.22% -
ROE -0.15% 6.37% 0.12% 1.65% 1.00% 5.53% 14.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 346.49 430.87 433.98 117.83 86.87 198.26 258.88 4.97%
EPS -13.67 6.63 11.93 1.31 0.80 4.87 12.57 -
DPS 0.00 0.00 0.00 0.20 0.33 0.00 3.33 -
NAPS 91.00 1.04 99.00 0.79 0.80 0.88 0.87 116.91%
Adjusted Per Share Value based on latest NOSH - 275,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 275.33 342.39 344.86 82.27 48.88 67.14 87.56 21.01%
EPS -10.86 5.26 9.48 0.91 0.45 1.65 4.25 -
DPS 0.00 0.00 0.00 0.14 0.19 0.00 1.13 -
NAPS 72.3124 0.8264 78.6695 0.5516 0.4501 0.298 0.2943 150.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.01 1.23 1.34 1.46 1.67 1.57 1.86 -
P/RPS 0.29 0.29 0.31 1.24 1.92 0.79 0.72 -14.05%
P/EPS -7.39 18.57 11.23 111.73 208.75 32.26 14.79 -
EY -13.53 5.39 8.90 0.89 0.48 3.10 6.76 -
DY 0.00 0.00 0.00 0.14 0.20 0.00 1.79 -
P/NAPS 0.01 1.18 0.01 1.85 2.09 1.78 2.14 -59.07%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 -
Price 0.81 1.21 1.68 1.43 1.57 1.55 2.00 -
P/RPS 0.23 0.28 0.39 1.21 1.81 0.78 0.77 -18.22%
P/EPS -5.93 18.27 14.08 109.44 196.25 31.85 15.91 -
EY -16.88 5.47 7.10 0.91 0.51 3.14 6.29 -
DY 0.00 0.00 0.00 0.14 0.21 0.00 1.67 -
P/NAPS 0.01 1.16 0.02 1.81 1.96 1.76 2.30 -59.56%

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