[SCABLE] QoQ 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 212,368 234,040 268,578 267,894 260,452 262,616 368,310 -30.74%
PBT 2,458 6,904 9,712 10,313 10,162 12,344 24,316 -78.33%
Tax -770 -1,792 -3,872 -3,742 -2,762 -2,784 -5,029 -71.41%
NP 1,688 5,112 5,840 6,570 7,400 9,560 19,287 -80.31%
-
NP to SH 1,736 5,216 5,947 6,576 5,736 6,820 15,514 -76.80%
-
Tax Rate 31.33% 25.96% 39.87% 36.28% 27.18% 22.55% 20.68% -
Total Cost 210,680 228,928 262,738 261,324 253,052 253,056 349,023 -28.59%
-
Net Worth 151,900 152,133 121,276 118,908 119,049 119,079 120,169 16.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 774 1,552 369 - 676 - - -
Div Payout % 44.64% 29.76% 6.22% - 11.79% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,900 152,133 121,276 118,908 119,049 119,079 120,169 16.92%
NOSH 154,999 155,238 147,898 135,123 135,283 135,317 135,021 9.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.79% 2.18% 2.17% 2.45% 2.84% 3.64% 5.24% -
ROE 1.14% 3.43% 4.90% 5.53% 4.82% 5.73% 12.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 137.01 150.76 181.60 198.26 192.52 194.07 272.78 -36.83%
EPS 1.12 3.36 3.22 4.87 4.24 5.04 11.49 -78.84%
DPS 0.50 1.00 0.25 0.00 0.50 0.00 0.00 -
NAPS 0.98 0.98 0.82 0.88 0.88 0.88 0.89 6.63%
Adjusted Per Share Value based on latest NOSH - 134,901
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.23 58.66 67.32 67.14 65.28 65.82 92.31 -30.74%
EPS 0.44 1.31 1.49 1.65 1.44 1.71 3.89 -76.64%
DPS 0.19 0.39 0.09 0.00 0.17 0.00 0.00 -
NAPS 0.3807 0.3813 0.304 0.298 0.2984 0.2985 0.3012 16.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.65 1.38 1.64 1.57 1.84 1.94 1.97 -
P/RPS 1.20 0.92 0.90 0.79 0.96 1.00 0.72 40.61%
P/EPS 147.32 41.07 40.79 32.26 43.40 38.49 17.15 319.98%
EY 0.68 2.43 2.45 3.10 2.30 2.60 5.83 -76.15%
DY 0.30 0.72 0.15 0.00 0.27 0.00 0.00 -
P/NAPS 1.68 1.41 2.00 1.78 2.09 2.20 2.21 -16.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 -
Price 1.86 1.72 1.29 1.55 1.67 1.70 2.04 -
P/RPS 1.36 1.14 0.71 0.78 0.87 0.88 0.75 48.75%
P/EPS 166.07 51.19 32.08 31.85 39.39 33.73 17.75 344.61%
EY 0.60 1.95 3.12 3.14 2.54 2.96 5.63 -77.55%
DY 0.27 0.58 0.19 0.00 0.30 0.00 0.00 -
P/NAPS 1.90 1.76 1.57 1.76 1.90 1.93 2.29 -11.71%

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