[SCABLE] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4916.91%
YoY- 4852.86%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 384,905 303,437 343,610 61,782 82,408 84,555 79,209 186.61%
PBT 7,194 15,854 16,526 21,550 1,334 1,493 2,367 109.67%
Tax -2,452 -3,950 -4,589 -864 -940 -578 -1,011 80.41%
NP 4,742 11,904 11,937 20,686 394 915 1,356 130.21%
-
NP to SH 4,666 11,831 11,867 20,770 414 943 1,373 125.87%
-
Tax Rate 34.08% 24.91% 27.77% 4.01% 70.46% 38.71% 42.71% -
Total Cost 380,163 291,533 331,673 41,096 82,014 83,640 77,853 187.54%
-
Net Worth 31,387,950 323,390 310,709 296,314 218,039 224,655 226,965 2566.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 31 31 698 - 416 - -
Div Payout % - 0.27% 0.27% 3.36% - 44.12% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 31,387,950 323,390 310,709 296,314 218,039 224,655 226,965 2566.24%
NOSH 317,050 317,050 317,050 317,050 275,999 277,352 280,204 8.57%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.23% 3.92% 3.47% 33.48% 0.48% 1.08% 1.71% -
ROE 0.01% 3.66% 3.82% 7.01% 0.19% 0.42% 0.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 121.40 95.71 108.38 22.10 29.86 30.49 28.27 163.96%
EPS 1.47 3.73 3.74 7.43 0.15 0.34 0.49 107.86%
DPS 0.00 0.01 0.01 0.25 0.00 0.15 0.00 -
NAPS 99.00 1.02 0.98 1.06 0.79 0.81 0.81 2355.63%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 96.47 76.05 86.12 15.48 20.65 21.19 19.85 186.64%
EPS 1.17 2.97 2.97 5.21 0.10 0.24 0.34 127.76%
DPS 0.00 0.01 0.01 0.18 0.00 0.10 0.00 -
NAPS 78.6695 0.8105 0.7787 0.7427 0.5465 0.5631 0.5689 2566.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.34 1.37 1.47 1.39 1.46 1.54 1.47 -
P/RPS 1.10 1.43 1.36 4.17 4.89 5.05 5.20 -64.46%
P/EPS 91.05 36.71 39.27 18.08 973.33 452.94 300.00 -54.80%
EY 1.10 2.72 2.55 5.53 0.10 0.22 0.33 122.98%
DY 0.00 0.01 0.01 0.00 0.00 0.10 0.00 -
P/NAPS 0.01 1.34 1.50 1.49 1.85 1.90 1.81 -96.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 -
Price 1.68 1.22 1.37 1.50 1.43 1.49 1.45 -
P/RPS 1.38 1.27 1.26 4.50 4.79 4.89 5.13 -58.29%
P/EPS 114.15 32.69 36.60 19.51 953.33 438.24 295.92 -46.97%
EY 0.88 3.06 2.73 5.13 0.10 0.23 0.34 88.40%
DY 0.00 0.01 0.01 0.00 0.00 0.10 0.00 -
P/NAPS 0.02 1.20 1.40 1.61 1.81 1.84 1.79 -94.98%

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