[SCABLE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 127.7%
YoY- 731.49%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 64,572 65,654 106,286 98,903 79,462 83,659 53,786 12.97%
PBT 1,996 3,086 2,352 11,412 5,212 5,340 4,961 -45.53%
Tax -686 -696 626 -2,838 -1,562 -1,255 -858 -13.86%
NP 1,310 2,390 2,978 8,574 3,650 4,085 4,103 -53.31%
-
NP to SH 1,163 1,705 2,788 6,469 2,841 3,415 3,276 -49.89%
-
Tax Rate 34.37% 22.55% -26.62% 24.87% 29.97% 23.50% 17.29% -
Total Cost 63,262 63,264 103,308 90,329 75,812 79,574 49,683 17.49%
-
Net Worth 119,004 119,079 120,452 117,495 113,640 110,683 95,499 15.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 338 - - 3,376 - - - -
Div Payout % 29.07% - - 52.19% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,004 119,079 120,452 117,495 113,640 110,683 95,499 15.81%
NOSH 135,232 135,317 135,339 135,052 135,285 134,980 120,885 7.77%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.03% 3.64% 2.80% 8.67% 4.59% 4.88% 7.63% -
ROE 0.98% 1.43% 2.31% 5.51% 2.50% 3.09% 3.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.75 48.52 78.53 73.23 58.74 61.98 44.49 4.83%
EPS 0.86 1.26 2.06 4.79 2.10 2.53 2.71 -53.50%
DPS 0.25 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.89 0.87 0.84 0.82 0.79 7.46%
Adjusted Per Share Value based on latest NOSH - 135,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.18 16.46 26.64 24.79 19.92 20.97 13.48 12.95%
EPS 0.29 0.43 0.70 1.62 0.71 0.86 0.82 -50.02%
DPS 0.08 0.00 0.00 0.85 0.00 0.00 0.00 -
NAPS 0.2983 0.2985 0.3019 0.2945 0.2848 0.2774 0.2394 15.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.94 1.97 1.86 1.55 1.28 1.21 -
P/RPS 3.85 4.00 2.51 2.54 2.64 2.07 2.72 26.09%
P/EPS 213.95 153.97 95.63 38.83 73.81 50.59 44.65 184.49%
EY 0.47 0.65 1.05 2.58 1.35 1.98 2.24 -64.72%
DY 0.14 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 2.09 2.20 2.21 2.14 1.85 1.56 1.53 23.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 -
Price 1.67 1.70 2.04 2.00 2.04 1.29 1.36 -
P/RPS 3.50 3.50 2.60 2.73 3.47 2.08 3.06 9.37%
P/EPS 194.19 134.92 99.03 41.75 97.14 50.99 50.18 146.69%
EY 0.51 0.74 1.01 2.40 1.03 1.96 1.99 -59.68%
DY 0.15 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.90 1.93 2.29 2.30 2.43 1.57 1.72 6.86%

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