[SCABLE] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -31.79%
YoY- -59.06%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 58,510 67,657 70,694 64,572 65,654 106,286 98,903 -29.50%
PBT 1,726 1,977 2,653 1,996 3,086 2,352 11,412 -71.58%
Tax -448 -1,065 -1,426 -686 -696 626 -2,838 -70.75%
NP 1,278 912 1,227 1,310 2,390 2,978 8,574 -71.85%
-
NP to SH 1,304 1,014 2,064 1,163 1,705 2,788 6,469 -65.58%
-
Tax Rate 25.96% 53.87% 53.75% 34.37% 22.55% -26.62% 24.87% -
Total Cost 57,232 66,745 69,467 63,262 63,264 103,308 90,329 -26.21%
-
Net Worth 152,133 172,317 118,713 119,004 119,079 120,452 117,495 18.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 388 525 - 338 - - 3,376 -76.33%
Div Payout % 29.76% 51.81% - 29.07% - - 52.19% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,133 172,317 118,713 119,004 119,079 120,452 117,495 18.77%
NOSH 155,238 210,142 134,901 135,232 135,317 135,339 135,052 9.72%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.18% 1.35% 1.74% 2.03% 3.64% 2.80% 8.67% -
ROE 0.86% 0.59% 1.74% 0.98% 1.43% 2.31% 5.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.69 32.20 52.40 47.75 48.52 78.53 73.23 -35.75%
EPS 0.84 0.53 1.53 0.86 1.26 2.06 4.79 -68.63%
DPS 0.25 0.25 0.00 0.25 0.00 0.00 2.50 -78.42%
NAPS 0.98 0.82 0.88 0.88 0.88 0.89 0.87 8.25%
Adjusted Per Share Value based on latest NOSH - 135,232
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.66 16.96 17.72 16.18 16.46 26.64 24.79 -29.52%
EPS 0.33 0.25 0.52 0.29 0.43 0.70 1.62 -65.34%
DPS 0.10 0.13 0.00 0.08 0.00 0.00 0.85 -75.95%
NAPS 0.3813 0.4319 0.2975 0.2983 0.2985 0.3019 0.2945 18.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.38 1.64 1.57 1.84 1.94 1.97 1.86 -
P/RPS 3.66 5.09 3.00 3.85 4.00 2.51 2.54 27.54%
P/EPS 164.29 339.88 102.61 213.95 153.97 95.63 38.83 161.36%
EY 0.61 0.29 0.97 0.47 0.65 1.05 2.58 -61.73%
DY 0.18 0.15 0.00 0.14 0.00 0.00 1.34 -73.73%
P/NAPS 1.41 2.00 1.78 2.09 2.20 2.21 2.14 -24.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 21/11/11 -
Price 1.72 1.29 1.55 1.67 1.70 2.04 2.00 -
P/RPS 4.56 4.01 2.96 3.50 3.50 2.60 2.73 40.73%
P/EPS 204.76 267.34 101.31 194.19 134.92 99.03 41.75 188.38%
EY 0.49 0.37 0.99 0.51 0.74 1.01 2.40 -65.29%
DY 0.15 0.19 0.00 0.15 0.00 0.00 1.25 -75.63%
P/NAPS 1.76 1.57 1.76 1.90 1.93 2.29 2.30 -16.32%

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