[SCABLE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 68.68%
YoY- 166.82%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 343,610 307,954 246,172 163,764 79,209 208,711 146,267 76.80%
PBT 16,526 26,743 5,194 3,860 2,367 3,357 1,395 420.45%
Tax -4,589 -3,393 -2,529 -1,589 -1,011 -2,555 -123 1019.00%
NP 11,937 23,350 2,665 2,271 1,356 802 1,272 345.51%
-
NP to SH 11,867 23,499 2,730 2,316 1,373 910 1,347 327.12%
-
Tax Rate 27.77% 12.69% 48.69% 41.17% 42.71% 76.11% 8.82% -
Total Cost 331,673 284,604 243,507 161,493 77,853 207,909 144,995 73.69%
-
Net Worth 310,709 296,182 220,071 226,019 226,965 177,560 179,599 44.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 31 698 417 418 - 332 561 -85.51%
Div Payout % 0.27% 2.97% 15.31% 18.07% - 36.59% 41.67% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 310,709 296,182 220,071 226,019 226,965 177,560 179,599 44.16%
NOSH 317,050 317,050 278,571 279,036 280,204 221,951 224,499 25.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.47% 7.58% 1.08% 1.39% 1.71% 0.38% 0.87% -
ROE 3.82% 7.93% 1.24% 1.02% 0.60% 0.51% 0.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.38 110.21 88.37 58.69 28.27 94.03 65.15 40.44%
EPS 3.74 8.41 0.98 0.83 0.49 0.41 0.60 239.07%
DPS 0.01 0.25 0.15 0.15 0.00 0.15 0.25 -88.32%
NAPS 0.98 1.06 0.79 0.81 0.81 0.80 0.80 14.50%
Adjusted Per Share Value based on latest NOSH - 277,352
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 86.12 77.18 61.70 41.05 19.85 52.31 36.66 76.80%
EPS 2.97 5.89 0.68 0.58 0.34 0.23 0.34 324.70%
DPS 0.01 0.18 0.10 0.10 0.00 0.08 0.14 -82.81%
NAPS 0.7787 0.7423 0.5516 0.5665 0.5689 0.445 0.4501 44.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.47 1.39 1.46 1.54 1.47 1.57 1.67 -
P/RPS 1.36 1.14 1.65 2.62 5.20 1.67 2.56 -34.43%
P/EPS 39.27 16.03 148.98 185.54 300.00 382.93 278.33 -72.93%
EY 2.55 6.24 0.67 0.54 0.33 0.26 0.36 269.26%
DY 0.01 1.80 0.10 0.10 0.00 0.10 0.15 -83.58%
P/NAPS 1.50 1.49 1.85 1.90 1.81 1.96 2.09 -19.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 -
Price 1.37 1.50 1.43 1.49 1.45 1.48 1.57 -
P/RPS 1.26 1.23 1.62 2.54 5.13 1.57 2.41 -35.12%
P/EPS 36.60 17.30 145.92 179.52 295.92 360.98 261.67 -73.08%
EY 2.73 5.78 0.69 0.56 0.34 0.28 0.38 272.77%
DY 0.01 1.67 0.10 0.10 0.00 0.10 0.16 -84.27%
P/NAPS 1.40 1.61 1.81 1.84 1.79 1.85 1.96 -20.11%

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