[SCABLE] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -196.9%
YoY- -143.1%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,408 84,555 79,209 62,444 40,083 47,674 58,510 25.62%
PBT 1,334 1,493 2,367 1,962 167 -497 1,726 -15.76%
Tax -940 -578 -1,011 -2,432 262 63 -448 63.82%
NP 394 915 1,356 -470 429 -434 1,278 -54.33%
-
NP to SH 414 943 1,373 -437 451 -436 1,304 -53.42%
-
Tax Rate 70.46% 38.71% 42.71% 123.96% -156.89% - 25.96% -
Total Cost 82,014 83,640 77,853 62,914 39,654 48,108 57,232 27.07%
-
Net Worth 218,039 224,655 226,965 249,714 200,444 152,600 152,133 27.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 416 - 468 626 389 388 -
Div Payout % - 44.12% - 0.00% 138.89% 0.00% 29.76% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 218,039 224,655 226,965 249,714 200,444 152,600 152,133 27.09%
NOSH 275,999 277,352 280,204 312,142 250,555 155,714 155,238 46.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.48% 1.08% 1.71% -0.75% 1.07% -0.91% 2.18% -
ROE 0.19% 0.42% 0.60% -0.18% 0.23% -0.29% 0.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.86 30.49 28.27 20.00 16.00 30.62 37.69 -14.36%
EPS 0.15 0.34 0.49 -0.14 0.18 -0.28 0.84 -68.25%
DPS 0.00 0.15 0.00 0.15 0.25 0.25 0.25 -
NAPS 0.79 0.81 0.81 0.80 0.80 0.98 0.98 -13.37%
Adjusted Per Share Value based on latest NOSH - 312,142
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.65 21.19 19.85 15.65 10.05 11.95 14.66 25.63%
EPS 0.10 0.24 0.34 -0.11 0.11 -0.11 0.33 -54.85%
DPS 0.00 0.10 0.00 0.12 0.16 0.10 0.10 -
NAPS 0.5465 0.5631 0.5689 0.6259 0.5024 0.3825 0.3813 27.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.46 1.54 1.47 1.57 1.67 1.65 1.38 -
P/RPS 4.89 5.05 5.20 7.85 10.44 5.39 3.66 21.28%
P/EPS 973.33 452.94 300.00 -1,121.43 927.78 -589.29 164.29 227.06%
EY 0.10 0.22 0.33 -0.09 0.11 -0.17 0.61 -70.01%
DY 0.00 0.10 0.00 0.10 0.15 0.15 0.18 -
P/NAPS 1.85 1.90 1.81 1.96 2.09 1.68 1.41 19.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 27/05/13 -
Price 1.43 1.49 1.45 1.48 1.57 1.86 1.72 -
P/RPS 4.79 4.89 5.13 7.40 9.81 6.08 4.56 3.33%
P/EPS 953.33 438.24 295.92 -1,057.14 872.22 -664.29 204.76 178.56%
EY 0.10 0.23 0.34 -0.09 0.11 -0.15 0.49 -65.30%
DY 0.00 0.10 0.00 0.10 0.16 0.13 0.15 -
P/NAPS 1.81 1.84 1.79 1.85 1.96 1.90 1.76 1.88%

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