[SCABLE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -37.14%
YoY- 272.41%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 368,310 262,024 163,121 83,659 130,852 77,067 46,655 294.98%
PBT 24,316 21,964 10,552 5,340 7,927 2,966 1,875 449.41%
Tax -5,029 -5,655 -2,817 -1,255 -1,707 -849 -525 349.18%
NP 19,287 16,309 7,735 4,085 6,220 2,117 1,350 485.93%
-
NP to SH 15,514 12,726 6,257 3,415 5,433 2,157 1,378 400.11%
-
Tax Rate 20.68% 25.75% 26.70% 23.50% 21.53% 28.62% 28.00% -
Total Cost 349,023 245,715 155,386 79,574 124,632 74,950 45,305 288.61%
-
Net Worth 120,169 117,408 113,517 110,683 91,126 85,081 83,878 27.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 3,373 - - - - - -
Div Payout % - 26.51% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 120,169 117,408 113,517 110,683 91,126 85,081 83,878 27.00%
NOSH 135,021 134,952 135,140 134,980 115,350 119,833 119,826 8.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.24% 6.22% 4.74% 4.88% 4.75% 2.75% 2.89% -
ROE 12.91% 10.84% 5.51% 3.09% 5.96% 2.54% 1.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 272.78 194.16 120.70 61.98 113.44 64.31 38.94 264.81%
EPS 11.49 9.43 4.63 2.53 4.71 1.80 1.15 361.94%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.84 0.82 0.79 0.71 0.70 17.31%
Adjusted Per Share Value based on latest NOSH - 134,980
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 92.31 65.67 40.88 20.97 32.80 19.32 11.69 295.05%
EPS 3.89 3.19 1.57 0.86 1.36 0.54 0.35 395.84%
DPS 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3012 0.2943 0.2845 0.2774 0.2284 0.2132 0.2102 27.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.97 1.86 1.55 1.28 1.21 1.03 0.79 -
P/RPS 0.72 0.96 1.28 2.07 1.07 1.60 2.03 -49.79%
P/EPS 17.15 19.72 33.48 50.59 25.69 57.22 68.70 -60.25%
EY 5.83 5.07 2.99 1.98 3.89 1.75 1.46 151.06%
DY 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.14 1.85 1.56 1.53 1.45 1.13 56.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 22/11/10 27/08/10 -
Price 2.04 2.00 2.04 1.29 1.36 1.16 1.00 -
P/RPS 0.75 1.03 1.69 2.08 1.20 1.80 2.57 -55.90%
P/EPS 17.75 21.21 44.06 50.99 28.87 64.44 86.96 -65.23%
EY 5.63 4.72 2.27 1.96 3.46 1.55 1.15 187.48%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.30 2.43 1.57 1.72 1.63 1.43 36.76%

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