[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.46%
YoY- -72.69%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 327,528 316,836 208,711 195,022 212,368 234,040 268,578 14.18%
PBT 7,720 9,468 3,357 1,860 2,458 6,904 9,712 -14.22%
Tax -3,178 -4,044 -2,555 -164 -770 -1,792 -3,872 -12.36%
NP 4,542 5,424 802 1,696 1,688 5,112 5,840 -15.46%
-
NP to SH 4,632 5,492 910 1,796 1,736 5,216 5,947 -15.38%
-
Tax Rate 41.17% 42.71% 76.11% 8.82% 31.33% 25.96% 39.87% -
Total Cost 322,986 311,412 207,909 193,326 210,680 228,928 262,738 14.79%
-
Net Worth 226,019 226,965 177,560 179,599 151,900 152,133 121,276 51.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 837 - 332 748 774 1,552 369 72.89%
Div Payout % 18.07% - 36.59% 41.67% 44.64% 29.76% 6.22% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 226,019 226,965 177,560 179,599 151,900 152,133 121,276 51.61%
NOSH 279,036 280,204 221,951 224,499 154,999 155,238 147,898 52.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.39% 1.71% 0.38% 0.87% 0.79% 2.18% 2.17% -
ROE 2.05% 2.42% 0.51% 1.00% 1.14% 3.43% 4.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.38 113.07 94.03 86.87 137.01 150.76 181.60 -25.30%
EPS 1.66 1.96 0.41 0.80 1.12 3.36 3.22 -35.78%
DPS 0.30 0.00 0.15 0.33 0.50 1.00 0.25 12.96%
NAPS 0.81 0.81 0.80 0.80 0.98 0.98 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 250,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.09 79.41 52.31 48.88 53.23 58.66 67.32 14.17%
EPS 1.16 1.38 0.23 0.45 0.44 1.31 1.49 -15.41%
DPS 0.21 0.00 0.08 0.19 0.19 0.39 0.09 76.19%
NAPS 0.5665 0.5689 0.445 0.4501 0.3807 0.3813 0.304 51.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.54 1.47 1.57 1.67 1.65 1.38 1.64 -
P/RPS 1.31 1.30 1.67 1.92 1.20 0.92 0.90 28.52%
P/EPS 92.77 75.00 382.93 208.75 147.32 41.07 40.79 73.20%
EY 1.08 1.33 0.26 0.48 0.68 2.43 2.45 -42.16%
DY 0.19 0.00 0.10 0.20 0.30 0.72 0.15 17.11%
P/NAPS 1.90 1.81 1.96 2.09 1.68 1.41 2.00 -3.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 -
Price 1.49 1.45 1.48 1.57 1.86 1.72 1.29 -
P/RPS 1.27 1.28 1.57 1.81 1.36 1.14 0.71 47.51%
P/EPS 89.76 73.98 360.98 196.25 166.07 51.19 32.08 98.93%
EY 1.11 1.35 0.28 0.51 0.60 1.95 3.12 -49.88%
DY 0.20 0.00 0.10 0.21 0.27 0.58 0.19 3.48%
P/NAPS 1.84 1.79 1.85 1.96 1.90 1.76 1.57 11.19%

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