[SCABLE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.57%
YoY- -61.67%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 195,022 212,368 234,040 268,578 267,894 260,452 262,616 -17.97%
PBT 1,860 2,458 6,904 9,712 10,313 10,162 12,344 -71.65%
Tax -164 -770 -1,792 -3,872 -3,742 -2,762 -2,784 -84.83%
NP 1,696 1,688 5,112 5,840 6,570 7,400 9,560 -68.39%
-
NP to SH 1,796 1,736 5,216 5,947 6,576 5,736 6,820 -58.88%
-
Tax Rate 8.82% 31.33% 25.96% 39.87% 36.28% 27.18% 22.55% -
Total Cost 193,326 210,680 228,928 262,738 261,324 253,052 253,056 -16.41%
-
Net Worth 179,599 151,900 152,133 121,276 118,908 119,049 119,079 31.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 748 774 1,552 369 - 676 - -
Div Payout % 41.67% 44.64% 29.76% 6.22% - 11.79% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 179,599 151,900 152,133 121,276 118,908 119,049 119,079 31.48%
NOSH 224,499 154,999 155,238 147,898 135,123 135,283 135,317 40.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.87% 0.79% 2.18% 2.17% 2.45% 2.84% 3.64% -
ROE 1.00% 1.14% 3.43% 4.90% 5.53% 4.82% 5.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.87 137.01 150.76 181.60 198.26 192.52 194.07 -41.45%
EPS 0.80 1.12 3.36 3.22 4.87 4.24 5.04 -70.65%
DPS 0.33 0.50 1.00 0.25 0.00 0.50 0.00 -
NAPS 0.80 0.98 0.98 0.82 0.88 0.88 0.88 -6.15%
Adjusted Per Share Value based on latest NOSH - 210,142
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.88 53.23 58.66 67.32 67.14 65.28 65.82 -17.97%
EPS 0.45 0.44 1.31 1.49 1.65 1.44 1.71 -58.90%
DPS 0.19 0.19 0.39 0.09 0.00 0.17 0.00 -
NAPS 0.4501 0.3807 0.3813 0.304 0.298 0.2984 0.2985 31.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.67 1.65 1.38 1.64 1.57 1.84 1.94 -
P/RPS 1.92 1.20 0.92 0.90 0.79 0.96 1.00 54.41%
P/EPS 208.75 147.32 41.07 40.79 32.26 43.40 38.49 208.37%
EY 0.48 0.68 2.43 2.45 3.10 2.30 2.60 -67.54%
DY 0.20 0.30 0.72 0.15 0.00 0.27 0.00 -
P/NAPS 2.09 1.68 1.41 2.00 1.78 2.09 2.20 -3.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 21/05/12 -
Price 1.57 1.86 1.72 1.29 1.55 1.67 1.70 -
P/RPS 1.81 1.36 1.14 0.71 0.78 0.87 0.88 61.66%
P/EPS 196.25 166.07 51.19 32.08 31.85 39.39 33.73 223.14%
EY 0.51 0.60 1.95 3.12 3.14 2.54 2.96 -69.00%
DY 0.21 0.27 0.58 0.19 0.00 0.30 0.00 -
P/NAPS 1.96 1.90 1.76 1.57 1.76 1.90 1.93 1.03%

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