[SCABLE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 50.88%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 307,954 246,172 163,764 79,209 208,711 146,267 106,184 102.97%
PBT 26,743 5,194 3,860 2,367 3,357 1,395 1,229 675.06%
Tax -3,393 -2,529 -1,589 -1,011 -2,555 -123 -385 324.97%
NP 23,350 2,665 2,271 1,356 802 1,272 844 809.22%
-
NP to SH 23,499 2,730 2,316 1,373 910 1,347 868 796.21%
-
Tax Rate 12.69% 48.69% 41.17% 42.71% 76.11% 8.82% 31.33% -
Total Cost 284,604 243,507 161,493 77,853 207,909 144,995 105,340 93.63%
-
Net Worth 296,182 220,071 226,019 226,965 177,560 179,599 151,900 55.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 698 417 418 - 332 561 387 48.01%
Div Payout % 2.97% 15.31% 18.07% - 36.59% 41.67% 44.64% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 296,182 220,071 226,019 226,965 177,560 179,599 151,900 55.88%
NOSH 317,050 278,571 279,036 280,204 221,951 224,499 154,999 60.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.58% 1.08% 1.39% 1.71% 0.38% 0.87% 0.79% -
ROE 7.93% 1.24% 1.02% 0.60% 0.51% 0.75% 0.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 110.21 88.37 58.69 28.27 94.03 65.15 68.51 37.17%
EPS 8.41 0.98 0.83 0.49 0.41 0.60 0.56 505.70%
DPS 0.25 0.15 0.15 0.00 0.15 0.25 0.25 0.00%
NAPS 1.06 0.79 0.81 0.81 0.80 0.80 0.98 5.35%
Adjusted Per Share Value based on latest NOSH - 280,204
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.18 61.70 41.05 19.85 52.31 36.66 26.61 102.98%
EPS 5.89 0.68 0.58 0.34 0.23 0.34 0.22 789.59%
DPS 0.18 0.10 0.10 0.00 0.08 0.14 0.10 47.81%
NAPS 0.7423 0.5516 0.5665 0.5689 0.445 0.4501 0.3807 55.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.39 1.46 1.54 1.47 1.57 1.67 1.65 -
P/RPS 1.14 1.65 2.62 5.20 1.67 2.56 2.41 -39.20%
P/EPS 16.03 148.98 185.54 300.00 382.93 278.33 294.64 -85.56%
EY 6.24 0.67 0.54 0.33 0.26 0.36 0.34 592.09%
DY 1.80 0.10 0.10 0.00 0.10 0.15 0.15 421.78%
P/NAPS 1.49 1.85 1.90 1.81 1.96 2.09 1.68 -7.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 -
Price 1.50 1.43 1.49 1.45 1.48 1.57 1.86 -
P/RPS 1.23 1.62 2.54 5.13 1.57 2.41 2.72 -41.00%
P/EPS 17.30 145.92 179.52 295.92 360.98 261.67 332.14 -85.97%
EY 5.78 0.69 0.56 0.34 0.28 0.38 0.30 614.82%
DY 1.67 0.10 0.10 0.00 0.10 0.16 0.13 445.96%
P/NAPS 1.61 1.81 1.84 1.79 1.85 1.96 1.90 -10.42%

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