[SCABLE] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -133.44%
YoY- -137.49%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 79,209 62,444 40,083 47,674 58,510 67,657 70,694 7.88%
PBT 2,367 1,962 167 -497 1,726 1,977 2,653 -7.32%
Tax -1,011 -2,432 262 63 -448 -1,065 -1,426 -20.50%
NP 1,356 -470 429 -434 1,278 912 1,227 6.89%
-
NP to SH 1,373 -437 451 -436 1,304 1,014 2,064 -23.81%
-
Tax Rate 42.71% 123.96% -156.89% - 25.96% 53.87% 53.75% -
Total Cost 77,853 62,914 39,654 48,108 57,232 66,745 69,467 7.90%
-
Net Worth 226,965 249,714 200,444 152,600 152,133 172,317 118,713 54.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 468 626 389 388 525 - -
Div Payout % - 0.00% 138.89% 0.00% 29.76% 51.81% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 226,965 249,714 200,444 152,600 152,133 172,317 118,713 54.10%
NOSH 280,204 312,142 250,555 155,714 155,238 210,142 134,901 62.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.71% -0.75% 1.07% -0.91% 2.18% 1.35% 1.74% -
ROE 0.60% -0.18% 0.23% -0.29% 0.86% 0.59% 1.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.27 20.00 16.00 30.62 37.69 32.20 52.40 -33.75%
EPS 0.49 -0.14 0.18 -0.28 0.84 0.53 1.53 -53.22%
DPS 0.00 0.15 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.81 0.80 0.80 0.98 0.98 0.82 0.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 155,714
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.85 15.65 10.05 11.95 14.66 16.96 17.72 7.86%
EPS 0.34 -0.11 0.11 -0.11 0.33 0.25 0.52 -24.68%
DPS 0.00 0.12 0.16 0.10 0.10 0.13 0.00 -
NAPS 0.5689 0.6259 0.5024 0.3825 0.3813 0.4319 0.2975 54.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.47 1.57 1.67 1.65 1.38 1.64 1.57 -
P/RPS 5.20 7.85 10.44 5.39 3.66 5.09 3.00 44.34%
P/EPS 300.00 -1,121.43 927.78 -589.29 164.29 339.88 102.61 104.59%
EY 0.33 -0.09 0.11 -0.17 0.61 0.29 0.97 -51.29%
DY 0.00 0.10 0.15 0.15 0.18 0.15 0.00 -
P/NAPS 1.81 1.96 2.09 1.68 1.41 2.00 1.78 1.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 -
Price 1.45 1.48 1.57 1.86 1.72 1.29 1.55 -
P/RPS 5.13 7.40 9.81 6.08 4.56 4.01 2.96 44.33%
P/EPS 295.92 -1,057.14 872.22 -664.29 204.76 267.34 101.31 104.47%
EY 0.34 -0.09 0.11 -0.15 0.49 0.37 0.99 -50.99%
DY 0.00 0.10 0.16 0.13 0.15 0.19 0.00 -
P/NAPS 1.79 1.85 1.96 1.90 1.76 1.57 1.76 1.13%

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