[SCABLE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.29%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 208,711 195,022 212,368 234,040 268,578 267,894 260,452 -13.69%
PBT 3,357 1,860 2,458 6,904 9,712 10,313 10,162 -52.11%
Tax -2,555 -164 -770 -1,792 -3,872 -3,742 -2,762 -5.04%
NP 802 1,696 1,688 5,112 5,840 6,570 7,400 -77.17%
-
NP to SH 910 1,796 1,736 5,216 5,947 6,576 5,736 -70.59%
-
Tax Rate 76.11% 8.82% 31.33% 25.96% 39.87% 36.28% 27.18% -
Total Cost 207,909 193,326 210,680 228,928 262,738 261,324 253,052 -12.24%
-
Net Worth 177,560 179,599 151,900 152,133 121,276 118,908 119,049 30.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 332 748 774 1,552 369 - 676 -37.67%
Div Payout % 36.59% 41.67% 44.64% 29.76% 6.22% - 11.79% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,560 179,599 151,900 152,133 121,276 118,908 119,049 30.44%
NOSH 221,951 224,499 154,999 155,238 147,898 135,123 135,283 38.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.38% 0.87% 0.79% 2.18% 2.17% 2.45% 2.84% -
ROE 0.51% 1.00% 1.14% 3.43% 4.90% 5.53% 4.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 94.03 86.87 137.01 150.76 181.60 198.26 192.52 -37.89%
EPS 0.41 0.80 1.12 3.36 3.22 4.87 4.24 -78.84%
DPS 0.15 0.33 0.50 1.00 0.25 0.00 0.50 -55.08%
NAPS 0.80 0.80 0.98 0.98 0.82 0.88 0.88 -6.14%
Adjusted Per Share Value based on latest NOSH - 155,238
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.31 48.88 53.23 58.66 67.32 67.14 65.28 -13.69%
EPS 0.23 0.45 0.44 1.31 1.49 1.65 1.44 -70.46%
DPS 0.08 0.19 0.19 0.39 0.09 0.00 0.17 -39.41%
NAPS 0.445 0.4501 0.3807 0.3813 0.304 0.298 0.2984 30.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.67 1.65 1.38 1.64 1.57 1.84 -
P/RPS 1.67 1.92 1.20 0.92 0.90 0.79 0.96 44.49%
P/EPS 382.93 208.75 147.32 41.07 40.79 32.26 43.40 325.30%
EY 0.26 0.48 0.68 2.43 2.45 3.10 2.30 -76.52%
DY 0.10 0.20 0.30 0.72 0.15 0.00 0.27 -48.33%
P/NAPS 1.96 2.09 1.68 1.41 2.00 1.78 2.09 -4.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 -
Price 1.48 1.57 1.86 1.72 1.29 1.55 1.67 -
P/RPS 1.57 1.81 1.36 1.14 0.71 0.78 0.87 48.06%
P/EPS 360.98 196.25 166.07 51.19 32.08 31.85 39.39 336.15%
EY 0.28 0.51 0.60 1.95 3.12 3.14 2.54 -76.91%
DY 0.10 0.21 0.27 0.58 0.19 0.00 0.30 -51.82%
P/NAPS 1.85 1.96 1.90 1.76 1.57 1.76 1.90 -1.75%

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