[SCABLE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.24%
YoY- 272.41%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 106,286 98,903 79,462 83,659 53,786 30,411 20,078 202.82%
PBT 2,352 11,412 5,212 5,340 4,961 1,090 640 137.57%
Tax 626 -2,838 -1,562 -1,255 -858 -324 -197 -
NP 2,978 8,574 3,650 4,085 4,103 766 443 254.95%
-
NP to SH 2,788 6,469 2,841 3,415 3,276 778 461 230.85%
-
Tax Rate -26.62% 24.87% 29.97% 23.50% 17.29% 29.72% 30.78% -
Total Cost 103,308 90,329 75,812 79,574 49,683 29,645 19,635 201.59%
-
Net Worth 120,452 117,495 113,640 110,683 95,499 84,981 84,921 26.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 3,376 - - - - - -
Div Payout % - 52.19% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 120,452 117,495 113,640 110,683 95,499 84,981 84,921 26.16%
NOSH 135,339 135,052 135,285 134,980 120,885 119,692 121,315 7.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.80% 8.67% 4.59% 4.88% 7.63% 2.52% 2.21% -
ROE 2.31% 5.51% 2.50% 3.09% 3.43% 0.92% 0.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.53 73.23 58.74 61.98 44.49 25.41 16.55 181.57%
EPS 2.06 4.79 2.10 2.53 2.71 0.65 0.38 207.64%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.84 0.82 0.79 0.71 0.70 17.31%
Adjusted Per Share Value based on latest NOSH - 134,980
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.64 24.79 19.92 20.97 13.48 7.62 5.03 202.91%
EPS 0.70 1.62 0.71 0.86 0.82 0.19 0.12 223.01%
DPS 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3019 0.2945 0.2848 0.2774 0.2394 0.213 0.2128 26.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.97 1.86 1.55 1.28 1.21 1.03 0.79 -
P/RPS 2.51 2.54 2.64 2.07 2.72 4.05 4.77 -34.74%
P/EPS 95.63 38.83 73.81 50.59 44.65 158.46 207.89 -40.32%
EY 1.05 2.58 1.35 1.98 2.24 0.63 0.48 68.27%
DY 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.14 1.85 1.56 1.53 1.45 1.13 56.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 22/11/10 27/08/10 -
Price 2.04 2.00 2.04 1.29 1.36 1.16 1.00 -
P/RPS 2.60 2.73 3.47 2.08 3.06 4.57 6.04 -42.90%
P/EPS 99.03 41.75 97.14 50.99 50.18 178.46 263.16 -47.78%
EY 1.01 2.40 1.03 1.96 1.99 0.56 0.38 91.53%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.30 2.43 1.57 1.72 1.63 1.43 36.76%

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