[SCABLE] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.66%
YoY- 166.82%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,374,440 307,954 328,229 327,528 316,836 208,711 195,022 268.02%
PBT 66,104 26,743 6,925 7,720 9,468 3,357 1,860 983.31%
Tax -18,356 -3,393 -3,372 -3,178 -4,044 -2,555 -164 2229.18%
NP 47,748 23,350 3,553 4,542 5,424 802 1,696 827.33%
-
NP to SH 47,468 23,499 3,640 4,632 5,492 910 1,796 789.05%
-
Tax Rate 27.77% 12.69% 48.69% 41.17% 42.71% 76.11% 8.82% -
Total Cost 1,326,692 284,604 324,676 322,986 311,412 207,909 193,326 261.54%
-
Net Worth 310,709 296,182 220,071 226,019 226,965 177,560 179,599 44.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 126 698 557 837 - 332 748 -69.53%
Div Payout % 0.27% 2.97% 15.31% 18.07% - 36.59% 41.67% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 310,709 296,182 220,071 226,019 226,965 177,560 179,599 44.16%
NOSH 317,050 317,050 278,571 279,036 280,204 221,951 224,499 25.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.47% 7.58% 1.08% 1.39% 1.71% 0.38% 0.87% -
ROE 15.28% 7.93% 1.65% 2.05% 2.42% 0.51% 1.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 433.51 110.21 117.83 117.38 113.07 94.03 86.87 192.31%
EPS 14.96 8.41 1.31 1.66 1.96 0.41 0.80 605.78%
DPS 0.04 0.25 0.20 0.30 0.00 0.15 0.33 -75.53%
NAPS 0.98 1.06 0.79 0.81 0.81 0.80 0.80 14.50%
Adjusted Per Share Value based on latest NOSH - 277,352
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 344.48 77.18 82.27 82.09 79.41 52.31 48.88 268.02%
EPS 11.90 5.89 0.91 1.16 1.38 0.23 0.45 789.38%
DPS 0.03 0.18 0.14 0.21 0.00 0.08 0.19 -70.81%
NAPS 0.7787 0.7423 0.5516 0.5665 0.5689 0.445 0.4501 44.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.47 1.39 1.46 1.54 1.47 1.57 1.67 -
P/RPS 0.34 1.14 1.24 1.31 1.30 1.67 1.92 -68.49%
P/EPS 9.82 16.03 111.73 92.77 75.00 382.93 208.75 -86.99%
EY 10.18 6.24 0.89 1.08 1.33 0.26 0.48 667.61%
DY 0.03 1.80 0.14 0.19 0.00 0.10 0.20 -71.80%
P/NAPS 1.50 1.49 1.85 1.90 1.81 1.96 2.09 -19.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 -
Price 1.37 1.50 1.43 1.49 1.45 1.48 1.57 -
P/RPS 0.32 1.23 1.21 1.27 1.28 1.57 1.81 -68.53%
P/EPS 9.15 17.30 109.44 89.76 73.98 360.98 196.25 -87.07%
EY 10.93 5.78 0.91 1.11 1.35 0.28 0.51 672.99%
DY 0.03 1.67 0.14 0.20 0.00 0.10 0.21 -72.70%
P/NAPS 1.40 1.61 1.81 1.84 1.79 1.85 1.96 -20.11%

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