[SCABLE] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -38.85%
YoY- -50.07%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 67,657 70,694 64,572 65,654 106,286 98,903 79,462 -10.12%
PBT 1,977 2,653 1,996 3,086 2,352 11,412 5,212 -47.44%
Tax -1,065 -1,426 -686 -696 626 -2,838 -1,562 -22.44%
NP 912 1,227 1,310 2,390 2,978 8,574 3,650 -60.16%
-
NP to SH 1,014 2,064 1,163 1,705 2,788 6,469 2,841 -49.52%
-
Tax Rate 53.87% 53.75% 34.37% 22.55% -26.62% 24.87% 29.97% -
Total Cost 66,745 69,467 63,262 63,264 103,308 90,329 75,812 -8.10%
-
Net Worth 172,317 118,713 119,004 119,079 120,452 117,495 113,640 31.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 525 - 338 - - 3,376 - -
Div Payout % 51.81% - 29.07% - - 52.19% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,317 118,713 119,004 119,079 120,452 117,495 113,640 31.82%
NOSH 210,142 134,901 135,232 135,317 135,339 135,052 135,285 33.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.35% 1.74% 2.03% 3.64% 2.80% 8.67% 4.59% -
ROE 0.59% 1.74% 0.98% 1.43% 2.31% 5.51% 2.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.20 52.40 47.75 48.52 78.53 73.23 58.74 -32.89%
EPS 0.53 1.53 0.86 1.26 2.06 4.79 2.10 -59.89%
DPS 0.25 0.00 0.25 0.00 0.00 2.50 0.00 -
NAPS 0.82 0.88 0.88 0.88 0.89 0.87 0.84 -1.58%
Adjusted Per Share Value based on latest NOSH - 135,317
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.96 17.72 16.18 16.46 26.64 24.79 19.92 -10.12%
EPS 0.25 0.52 0.29 0.43 0.70 1.62 0.71 -49.97%
DPS 0.13 0.00 0.08 0.00 0.00 0.85 0.00 -
NAPS 0.4319 0.2975 0.2983 0.2985 0.3019 0.2945 0.2848 31.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.64 1.57 1.84 1.94 1.97 1.86 1.55 -
P/RPS 5.09 3.00 3.85 4.00 2.51 2.54 2.64 54.60%
P/EPS 339.88 102.61 213.95 153.97 95.63 38.83 73.81 175.50%
EY 0.29 0.97 0.47 0.65 1.05 2.58 1.35 -63.96%
DY 0.15 0.00 0.14 0.00 0.00 1.34 0.00 -
P/NAPS 2.00 1.78 2.09 2.20 2.21 2.14 1.85 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 -
Price 1.29 1.55 1.67 1.70 2.04 2.00 2.04 -
P/RPS 4.01 2.96 3.50 3.50 2.60 2.73 3.47 10.07%
P/EPS 267.34 101.31 194.19 134.92 99.03 41.75 97.14 95.78%
EY 0.37 0.99 0.51 0.74 1.01 2.40 1.03 -49.30%
DY 0.19 0.00 0.15 0.00 0.00 1.25 0.00 -
P/NAPS 1.57 1.76 1.90 1.93 2.29 2.30 2.43 -25.16%

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