[SCABLE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 103.39%
YoY- 489.99%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 130,226 65,654 368,310 262,024 163,121 83,659 130,852 -0.31%
PBT 5,081 3,086 24,316 21,964 10,552 5,340 7,927 -25.67%
Tax -1,381 -696 -5,029 -5,655 -2,817 -1,255 -1,707 -13.18%
NP 3,700 2,390 19,287 16,309 7,735 4,085 6,220 -29.29%
-
NP to SH 2,868 1,705 15,514 12,726 6,257 3,415 5,433 -34.70%
-
Tax Rate 27.18% 22.55% 20.68% 25.75% 26.70% 23.50% 21.53% -
Total Cost 126,526 63,264 349,023 245,715 155,386 79,574 124,632 1.01%
-
Net Worth 119,049 119,079 120,169 117,408 113,517 110,683 91,126 19.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 338 - - 3,373 - - - -
Div Payout % 11.79% - - 26.51% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,049 119,079 120,169 117,408 113,517 110,683 91,126 19.52%
NOSH 135,283 135,317 135,021 134,952 135,140 134,980 115,350 11.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.84% 3.64% 5.24% 6.22% 4.74% 4.88% 4.75% -
ROE 2.41% 1.43% 12.91% 10.84% 5.51% 3.09% 5.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.26 48.52 272.78 194.16 120.70 61.98 113.44 -10.37%
EPS 2.12 1.26 11.49 9.43 4.63 2.53 4.71 -41.29%
DPS 0.25 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.89 0.87 0.84 0.82 0.79 7.46%
Adjusted Per Share Value based on latest NOSH - 135,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.64 16.46 92.31 65.67 40.88 20.97 32.80 -0.32%
EPS 0.72 0.43 3.89 3.19 1.57 0.86 1.36 -34.58%
DPS 0.08 0.00 0.00 0.85 0.00 0.00 0.00 -
NAPS 0.2984 0.2985 0.3012 0.2943 0.2845 0.2774 0.2284 19.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.94 1.97 1.86 1.55 1.28 1.21 -
P/RPS 1.91 4.00 0.72 0.96 1.28 2.07 1.07 47.20%
P/EPS 86.79 153.97 17.15 19.72 33.48 50.59 25.69 125.31%
EY 1.15 0.65 5.83 5.07 2.99 1.98 3.89 -55.65%
DY 0.14 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 2.09 2.20 2.21 2.14 1.85 1.56 1.53 23.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 -
Price 1.67 1.70 2.04 2.00 2.04 1.29 1.36 -
P/RPS 1.73 3.50 0.75 1.03 1.69 2.08 1.20 27.64%
P/EPS 78.77 134.92 17.75 21.21 44.06 50.99 28.87 95.37%
EY 1.27 0.74 5.63 4.72 2.27 1.96 3.46 -48.76%
DY 0.15 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.90 1.93 2.29 2.30 2.43 1.57 1.72 6.86%

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