[SCABLE] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -50.87%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,083 47,674 58,510 67,657 70,694 64,572 65,654 -28.01%
PBT 167 -497 1,726 1,977 2,653 1,996 3,086 -85.66%
Tax 262 63 -448 -1,065 -1,426 -686 -696 -
NP 429 -434 1,278 912 1,227 1,310 2,390 -68.14%
-
NP to SH 451 -436 1,304 1,014 2,064 1,163 1,705 -58.75%
-
Tax Rate -156.89% - 25.96% 53.87% 53.75% 34.37% 22.55% -
Total Cost 39,654 48,108 57,232 66,745 69,467 63,262 63,264 -26.73%
-
Net Worth 200,444 152,600 152,133 172,317 118,713 119,004 119,079 41.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 626 389 388 525 - 338 - -
Div Payout % 138.89% 0.00% 29.76% 51.81% - 29.07% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 200,444 152,600 152,133 172,317 118,713 119,004 119,079 41.46%
NOSH 250,555 155,714 155,238 210,142 134,901 135,232 135,317 50.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.07% -0.91% 2.18% 1.35% 1.74% 2.03% 3.64% -
ROE 0.23% -0.29% 0.86% 0.59% 1.74% 0.98% 1.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.00 30.62 37.69 32.20 52.40 47.75 48.52 -52.23%
EPS 0.18 -0.28 0.84 0.53 1.53 0.86 1.26 -72.64%
DPS 0.25 0.25 0.25 0.25 0.00 0.25 0.00 -
NAPS 0.80 0.98 0.98 0.82 0.88 0.88 0.88 -6.15%
Adjusted Per Share Value based on latest NOSH - 210,142
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.05 11.95 14.66 16.96 17.72 16.18 16.46 -28.00%
EPS 0.11 -0.11 0.33 0.25 0.52 0.29 0.43 -59.66%
DPS 0.16 0.10 0.10 0.13 0.00 0.08 0.00 -
NAPS 0.5024 0.3825 0.3813 0.4319 0.2975 0.2983 0.2985 41.44%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.67 1.65 1.38 1.64 1.57 1.84 1.94 -
P/RPS 10.44 5.39 3.66 5.09 3.00 3.85 4.00 89.45%
P/EPS 927.78 -589.29 164.29 339.88 102.61 213.95 153.97 230.77%
EY 0.11 -0.17 0.61 0.29 0.97 0.47 0.65 -69.37%
DY 0.15 0.15 0.18 0.15 0.00 0.14 0.00 -
P/NAPS 2.09 1.68 1.41 2.00 1.78 2.09 2.20 -3.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 21/05/12 -
Price 1.57 1.86 1.72 1.29 1.55 1.67 1.70 -
P/RPS 9.81 6.08 4.56 4.01 2.96 3.50 3.50 98.66%
P/EPS 872.22 -664.29 204.76 267.34 101.31 194.19 134.92 246.63%
EY 0.11 -0.15 0.49 0.37 0.99 0.51 0.74 -71.90%
DY 0.16 0.13 0.15 0.19 0.00 0.15 0.00 -
P/NAPS 1.96 1.90 1.76 1.57 1.76 1.90 1.93 1.03%

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