[SCABLE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -89.01%
YoY- -50.07%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 268,578 200,921 130,226 65,654 368,310 262,024 163,121 39.22%
PBT 9,712 7,735 5,081 3,086 24,316 21,964 10,552 -5.35%
Tax -3,872 -2,807 -1,381 -696 -5,029 -5,655 -2,817 23.50%
NP 5,840 4,928 3,700 2,390 19,287 16,309 7,735 -17.01%
-
NP to SH 5,947 4,932 2,868 1,705 15,514 12,726 6,257 -3.31%
-
Tax Rate 39.87% 36.29% 27.18% 22.55% 20.68% 25.75% 26.70% -
Total Cost 262,738 195,993 126,526 63,264 349,023 245,715 155,386 41.70%
-
Net Worth 121,276 118,908 119,049 119,079 120,169 117,408 113,517 4.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 369 - 338 - - 3,373 - -
Div Payout % 6.22% - 11.79% - - 26.51% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 121,276 118,908 119,049 119,079 120,169 117,408 113,517 4.48%
NOSH 147,898 135,123 135,283 135,317 135,021 134,952 135,140 6.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.17% 2.45% 2.84% 3.64% 5.24% 6.22% 4.74% -
ROE 4.90% 4.15% 2.41% 1.43% 12.91% 10.84% 5.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.60 148.69 96.26 48.52 272.78 194.16 120.70 31.13%
EPS 3.22 3.65 2.12 1.26 11.49 9.43 4.63 -21.41%
DPS 0.25 0.00 0.25 0.00 0.00 2.50 0.00 -
NAPS 0.82 0.88 0.88 0.88 0.89 0.87 0.84 -1.58%
Adjusted Per Share Value based on latest NOSH - 135,317
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.32 50.36 32.64 16.46 92.31 65.67 40.88 39.24%
EPS 1.49 1.24 0.72 0.43 3.89 3.19 1.57 -3.41%
DPS 0.09 0.00 0.08 0.00 0.00 0.85 0.00 -
NAPS 0.304 0.298 0.2984 0.2985 0.3012 0.2943 0.2845 4.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.64 1.57 1.84 1.94 1.97 1.86 1.55 -
P/RPS 0.90 1.06 1.91 4.00 0.72 0.96 1.28 -20.84%
P/EPS 40.79 43.01 86.79 153.97 17.15 19.72 33.48 14.00%
EY 2.45 2.32 1.15 0.65 5.83 5.07 2.99 -12.38%
DY 0.15 0.00 0.14 0.00 0.00 1.34 0.00 -
P/NAPS 2.00 1.78 2.09 2.20 2.21 2.14 1.85 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 -
Price 1.29 1.55 1.67 1.70 2.04 2.00 2.04 -
P/RPS 0.71 1.04 1.73 3.50 0.75 1.03 1.69 -43.75%
P/EPS 32.08 42.47 78.77 134.92 17.75 21.21 44.06 -18.98%
EY 3.12 2.35 1.27 0.74 5.63 4.72 2.27 23.50%
DY 0.19 0.00 0.15 0.00 0.00 1.25 0.00 -
P/NAPS 1.57 1.76 1.90 1.93 2.29 2.30 2.43 -25.16%

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