[SCABLE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 203.44%
YoY- -78.15%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 84,555 79,209 62,444 40,083 47,674 58,510 67,657 16.07%
PBT 1,493 2,367 1,962 167 -497 1,726 1,977 -17.11%
Tax -578 -1,011 -2,432 262 63 -448 -1,065 -33.53%
NP 915 1,356 -470 429 -434 1,278 912 0.21%
-
NP to SH 943 1,373 -437 451 -436 1,304 1,014 -4.73%
-
Tax Rate 38.71% 42.71% 123.96% -156.89% - 25.96% 53.87% -
Total Cost 83,640 77,853 62,914 39,654 48,108 57,232 66,745 16.28%
-
Net Worth 224,655 226,965 249,714 200,444 152,600 152,133 172,317 19.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 416 - 468 626 389 388 525 -14.40%
Div Payout % 44.12% - 0.00% 138.89% 0.00% 29.76% 51.81% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 224,655 226,965 249,714 200,444 152,600 152,133 172,317 19.39%
NOSH 277,352 280,204 312,142 250,555 155,714 155,238 210,142 20.38%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.08% 1.71% -0.75% 1.07% -0.91% 2.18% 1.35% -
ROE 0.42% 0.60% -0.18% 0.23% -0.29% 0.86% 0.59% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.49 28.27 20.00 16.00 30.62 37.69 32.20 -3.58%
EPS 0.34 0.49 -0.14 0.18 -0.28 0.84 0.53 -25.67%
DPS 0.15 0.00 0.15 0.25 0.25 0.25 0.25 -28.92%
NAPS 0.81 0.81 0.80 0.80 0.98 0.98 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 250,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.19 19.85 15.65 10.05 11.95 14.66 16.96 16.05%
EPS 0.24 0.34 -0.11 0.11 -0.11 0.33 0.25 -2.69%
DPS 0.10 0.00 0.12 0.16 0.10 0.10 0.13 -16.08%
NAPS 0.5631 0.5689 0.6259 0.5024 0.3825 0.3813 0.4319 19.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.54 1.47 1.57 1.67 1.65 1.38 1.64 -
P/RPS 5.05 5.20 7.85 10.44 5.39 3.66 5.09 -0.52%
P/EPS 452.94 300.00 -1,121.43 927.78 -589.29 164.29 339.88 21.16%
EY 0.22 0.33 -0.09 0.11 -0.17 0.61 0.29 -16.86%
DY 0.10 0.00 0.10 0.15 0.15 0.18 0.15 -23.74%
P/NAPS 1.90 1.81 1.96 2.09 1.68 1.41 2.00 -3.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 -
Price 1.49 1.45 1.48 1.57 1.86 1.72 1.29 -
P/RPS 4.89 5.13 7.40 9.81 6.08 4.56 4.01 14.18%
P/EPS 438.24 295.92 -1,057.14 872.22 -664.29 204.76 267.34 39.15%
EY 0.23 0.34 -0.09 0.11 -0.15 0.49 0.37 -27.22%
DY 0.10 0.00 0.10 0.16 0.13 0.15 0.19 -34.88%
P/NAPS 1.84 1.79 1.85 1.96 1.90 1.76 1.57 11.19%

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