[SCABLE] QoQ 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,294,094 1,374,440 307,954 328,229 327,528 316,836 208,711 238.63%
PBT 64,760 66,104 26,743 6,925 7,720 9,468 3,357 623.19%
Tax -17,078 -18,356 -3,393 -3,372 -3,178 -4,044 -2,555 256.07%
NP 47,682 47,748 23,350 3,553 4,542 5,424 802 1434.74%
-
NP to SH 47,396 47,468 23,499 3,640 4,632 5,492 910 1304.78%
-
Tax Rate 26.37% 27.77% 12.69% 48.69% 41.17% 42.71% 76.11% -
Total Cost 1,246,412 1,326,692 284,604 324,676 322,986 311,412 207,909 231.09%
-
Net Worth 323,390 310,709 296,182 220,071 226,019 226,965 177,560 49.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 63 126 698 557 837 - 332 -67.07%
Div Payout % 0.13% 0.27% 2.97% 15.31% 18.07% - 36.59% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 323,390 310,709 296,182 220,071 226,019 226,965 177,560 49.30%
NOSH 317,050 317,050 317,050 278,571 279,036 280,204 221,951 26.92%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.68% 3.47% 7.58% 1.08% 1.39% 1.71% 0.38% -
ROE 14.66% 15.28% 7.93% 1.65% 2.05% 2.42% 0.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 408.17 433.51 110.21 117.83 117.38 113.07 94.03 166.81%
EPS 14.94 14.96 8.41 1.31 1.66 1.96 0.41 1006.38%
DPS 0.02 0.04 0.25 0.20 0.30 0.00 0.15 -73.99%
NAPS 1.02 0.98 1.06 0.79 0.81 0.81 0.80 17.63%
Adjusted Per Share Value based on latest NOSH - 275,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 324.35 344.48 77.18 82.27 82.09 79.41 52.31 238.63%
EPS 11.88 11.90 5.89 0.91 1.16 1.38 0.23 1297.00%
DPS 0.02 0.03 0.18 0.14 0.21 0.00 0.08 -60.41%
NAPS 0.8105 0.7787 0.7423 0.5516 0.5665 0.5689 0.445 49.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.37 1.47 1.39 1.46 1.54 1.47 1.57 -
P/RPS 0.34 0.34 1.14 1.24 1.31 1.30 1.67 -65.49%
P/EPS 9.16 9.82 16.03 111.73 92.77 75.00 382.93 -91.75%
EY 10.91 10.18 6.24 0.89 1.08 1.33 0.26 1115.83%
DY 0.01 0.03 1.80 0.14 0.19 0.00 0.10 -78.54%
P/NAPS 1.34 1.50 1.49 1.85 1.90 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 -
Price 1.22 1.37 1.50 1.43 1.49 1.45 1.48 -
P/RPS 0.30 0.32 1.23 1.21 1.27 1.28 1.57 -66.92%
P/EPS 8.16 9.15 17.30 109.44 89.76 73.98 360.98 -92.06%
EY 12.25 10.93 5.78 0.91 1.11 1.35 0.28 1150.23%
DY 0.02 0.03 1.67 0.14 0.20 0.00 0.10 -65.90%
P/NAPS 1.20 1.40 1.61 1.81 1.84 1.79 1.85 -25.12%

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