[SCABLE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.44%
YoY- -84.7%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 246,172 163,764 79,209 208,711 146,267 106,184 58,510 160.39%
PBT 5,194 3,860 2,367 3,357 1,395 1,229 1,726 108.29%
Tax -2,529 -1,589 -1,011 -2,555 -123 -385 -448 216.70%
NP 2,665 2,271 1,356 802 1,272 844 1,278 63.14%
-
NP to SH 2,730 2,316 1,373 910 1,347 868 1,304 63.57%
-
Tax Rate 48.69% 41.17% 42.71% 76.11% 8.82% 31.33% 25.96% -
Total Cost 243,507 161,493 77,853 207,909 144,995 105,340 57,232 162.34%
-
Net Worth 220,071 226,019 226,965 177,560 179,599 151,900 152,133 27.87%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 417 418 - 332 561 387 388 4.91%
Div Payout % 15.31% 18.07% - 36.59% 41.67% 44.64% 29.76% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,071 226,019 226,965 177,560 179,599 151,900 152,133 27.87%
NOSH 278,571 279,036 280,204 221,951 224,499 154,999 155,238 47.61%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.08% 1.39% 1.71% 0.38% 0.87% 0.79% 2.18% -
ROE 1.24% 1.02% 0.60% 0.51% 0.75% 0.57% 0.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.37 58.69 28.27 94.03 65.15 68.51 37.69 76.39%
EPS 0.98 0.83 0.49 0.41 0.60 0.56 0.84 10.81%
DPS 0.15 0.15 0.00 0.15 0.25 0.25 0.25 -28.84%
NAPS 0.79 0.81 0.81 0.80 0.80 0.98 0.98 -13.37%
Adjusted Per Share Value based on latest NOSH - 312,142
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.70 41.05 19.85 52.31 36.66 26.61 14.66 160.44%
EPS 0.68 0.58 0.34 0.23 0.34 0.22 0.33 61.85%
DPS 0.10 0.10 0.00 0.08 0.14 0.10 0.10 0.00%
NAPS 0.5516 0.5665 0.5689 0.445 0.4501 0.3807 0.3813 27.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.46 1.54 1.47 1.57 1.67 1.65 1.38 -
P/RPS 1.65 2.62 5.20 1.67 2.56 2.41 3.66 -41.17%
P/EPS 148.98 185.54 300.00 382.93 278.33 294.64 164.29 -6.30%
EY 0.67 0.54 0.33 0.26 0.36 0.34 0.61 6.44%
DY 0.10 0.10 0.00 0.10 0.15 0.15 0.18 -32.39%
P/NAPS 1.85 1.90 1.81 1.96 2.09 1.68 1.41 19.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 -
Price 1.43 1.49 1.45 1.48 1.57 1.86 1.72 -
P/RPS 1.62 2.54 5.13 1.57 2.41 2.72 4.56 -49.80%
P/EPS 145.92 179.52 295.92 360.98 261.67 332.14 204.76 -20.20%
EY 0.69 0.56 0.34 0.28 0.38 0.30 0.49 25.60%
DY 0.10 0.10 0.00 0.10 0.16 0.13 0.15 -23.66%
P/NAPS 1.81 1.84 1.79 1.85 1.96 1.90 1.76 1.88%

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