[SCABLE] QoQ Cumulative 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- 17.88%
YoY- 102.67%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 647,047 343,610 307,954 246,172 163,764 79,209 208,711 113.05%
PBT 32,380 16,526 26,743 5,194 3,860 2,367 3,357 355.00%
Tax -8,539 -4,589 -3,393 -2,529 -1,589 -1,011 -2,555 124.02%
NP 23,841 11,937 23,350 2,665 2,271 1,356 802 865.60%
-
NP to SH 23,698 11,867 23,499 2,730 2,316 1,373 910 783.83%
-
Tax Rate 26.37% 27.77% 12.69% 48.69% 41.17% 42.71% 76.11% -
Total Cost 623,206 331,673 284,604 243,507 161,493 77,853 207,909 108.31%
-
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 31 31 698 417 418 - 332 -79.50%
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 7.33% 3.82% 7.93% 1.24% 1.02% 0.60% 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 204.08 108.38 110.21 88.37 58.69 28.27 94.03 67.86%
EPS 7.47 3.74 8.41 0.98 0.83 0.49 0.41 596.09%
DPS 0.01 0.01 0.25 0.15 0.15 0.00 0.15 -83.63%
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 162.17 86.12 77.18 61.70 41.05 19.85 52.31 113.05%
EPS 5.94 2.97 5.89 0.68 0.58 0.34 0.23 778.93%
DPS 0.01 0.01 0.18 0.10 0.10 0.00 0.08 -75.09%
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 0.67 1.36 1.14 1.65 2.62 5.20 1.67 -45.69%
P/EPS 18.33 39.27 16.03 148.98 185.54 300.00 382.93 -86.88%
EY 5.46 2.55 6.24 0.67 0.54 0.33 0.26 665.42%
DY 0.01 0.01 1.80 0.10 0.10 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 0.60 1.26 1.23 1.62 2.54 5.13 1.57 -47.43%
P/EPS 16.32 36.60 17.30 145.92 179.52 295.92 360.98 -87.38%
EY 6.13 2.73 5.78 0.69 0.56 0.34 0.28 687.02%
DY 0.01 0.01 1.67 0.10 0.10 0.00 0.10 -78.54%
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