[SCABLE] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -31.32%
YoY- 316.28%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 343,610 61,782 82,408 84,555 79,209 62,444 40,083 319.41%
PBT 16,526 21,550 1,334 1,493 2,367 1,962 167 2045.44%
Tax -4,589 -864 -940 -578 -1,011 -2,432 262 -
NP 11,937 20,686 394 915 1,356 -470 429 820.10%
-
NP to SH 11,867 20,770 414 943 1,373 -437 451 786.42%
-
Tax Rate 27.77% 4.01% 70.46% 38.71% 42.71% 123.96% -156.89% -
Total Cost 331,673 41,096 82,014 83,640 77,853 62,914 39,654 312.58%
-
Net Worth 310,709 296,314 218,039 224,655 226,965 249,714 200,444 33.97%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 31 698 - 416 - 468 626 -86.53%
Div Payout % 0.27% 3.36% - 44.12% - 0.00% 138.89% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 310,709 296,314 218,039 224,655 226,965 249,714 200,444 33.97%
NOSH 317,050 317,050 275,999 277,352 280,204 312,142 250,555 17.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.47% 33.48% 0.48% 1.08% 1.71% -0.75% 1.07% -
ROE 3.82% 7.01% 0.19% 0.42% 0.60% -0.18% 0.23% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.38 22.10 29.86 30.49 28.27 20.00 16.00 258.42%
EPS 3.74 7.43 0.15 0.34 0.49 -0.14 0.18 657.18%
DPS 0.01 0.25 0.00 0.15 0.00 0.15 0.25 -88.32%
NAPS 0.98 1.06 0.79 0.81 0.81 0.80 0.80 14.50%
Adjusted Per Share Value based on latest NOSH - 277,352
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 86.12 15.48 20.65 21.19 19.85 15.65 10.05 319.30%
EPS 2.97 5.21 0.10 0.24 0.34 -0.11 0.11 801.80%
DPS 0.01 0.18 0.00 0.10 0.00 0.12 0.16 -84.27%
NAPS 0.7787 0.7427 0.5465 0.5631 0.5689 0.6259 0.5024 33.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.47 1.39 1.46 1.54 1.47 1.57 1.67 -
P/RPS 1.36 4.17 4.89 5.05 5.20 7.85 10.44 -74.33%
P/EPS 39.27 18.08 973.33 452.94 300.00 -1,121.43 927.78 -87.87%
EY 2.55 5.53 0.10 0.22 0.33 -0.09 0.11 714.57%
DY 0.01 0.00 0.00 0.10 0.00 0.10 0.15 -83.58%
P/NAPS 1.50 1.49 1.85 1.90 1.81 1.96 2.09 -19.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 -
Price 1.37 1.50 1.43 1.49 1.45 1.48 1.57 -
P/RPS 1.26 4.50 4.79 4.89 5.13 7.40 9.81 -74.57%
P/EPS 36.60 19.51 953.33 438.24 295.92 -1,057.14 872.22 -87.94%
EY 2.73 5.13 0.10 0.23 0.34 -0.09 0.11 752.50%
DY 0.01 0.00 0.00 0.10 0.00 0.10 0.16 -84.27%
P/NAPS 1.40 1.61 1.81 1.84 1.79 1.85 1.96 -20.11%

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