[SCABLE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -49.5%
YoY- 764.31%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,454,688 1,031,952 647,047 343,610 307,954 246,172 163,764 327.20%
PBT 57,890 39,574 32,380 16,526 26,743 5,194 3,860 505.15%
Tax -17,821 -10,991 -8,539 -4,589 -3,393 -2,529 -1,589 398.83%
NP 40,069 28,583 23,841 11,937 23,350 2,665 2,271 574.20%
-
NP to SH 39,797 28,364 23,698 11,867 23,499 2,730 2,316 562.45%
-
Tax Rate 30.78% 27.77% 26.37% 27.77% 12.69% 48.69% 41.17% -
Total Cost 1,414,619 1,003,369 623,206 331,673 284,604 243,507 161,493 323.25%
-
Net Worth 326,561 31,387,950 323,390 310,709 296,182 220,071 226,019 27.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,852 - 31 31 698 417 418 1021.31%
Div Payout % 39.83% - 0.13% 0.27% 2.97% 15.31% 18.07% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 326,561 31,387,950 323,390 310,709 296,182 220,071 226,019 27.71%
NOSH 317,050 317,050 317,050 317,050 317,050 278,571 279,036 8.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.75% 2.77% 3.68% 3.47% 7.58% 1.08% 1.39% -
ROE 12.19% 0.09% 7.33% 3.82% 7.93% 1.24% 1.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 458.82 325.49 204.08 108.38 110.21 88.37 58.69 292.42%
EPS 12.55 8.95 7.47 3.74 8.41 0.98 0.83 508.45%
DPS 5.00 0.00 0.01 0.01 0.25 0.15 0.15 929.14%
NAPS 1.03 99.00 1.02 0.98 1.06 0.79 0.81 17.32%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 364.60 258.64 162.17 86.12 77.18 61.70 41.05 327.17%
EPS 9.97 7.11 5.94 2.97 5.89 0.68 0.58 562.61%
DPS 3.97 0.00 0.01 0.01 0.18 0.10 0.10 1055.97%
NAPS 0.8185 78.6695 0.8105 0.7787 0.7423 0.5516 0.5665 27.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.72 1.34 1.37 1.47 1.39 1.46 1.54 -
P/RPS 0.37 0.41 0.67 1.36 1.14 1.65 2.62 -72.78%
P/EPS 13.70 14.98 18.33 39.27 16.03 148.98 185.54 -82.31%
EY 7.30 6.68 5.46 2.55 6.24 0.67 0.54 464.79%
DY 2.91 0.00 0.01 0.01 1.80 0.10 0.10 840.29%
P/NAPS 1.67 0.01 1.34 1.50 1.49 1.85 1.90 -8.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 -
Price 1.64 1.68 1.22 1.37 1.50 1.43 1.49 -
P/RPS 0.36 0.52 0.60 1.26 1.23 1.62 2.54 -72.71%
P/EPS 13.07 18.78 16.32 36.60 17.30 145.92 179.52 -82.48%
EY 7.65 5.33 6.13 2.73 5.78 0.69 0.56 468.74%
DY 3.05 0.00 0.01 0.01 1.67 0.10 0.10 870.12%
P/NAPS 1.59 0.02 1.20 1.40 1.61 1.81 1.84 -9.25%

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