[SCABLE] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -42.86%
YoY- 764.31%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 422,736 384,905 303,437 343,610 61,782 82,408 84,555 191.52%
PBT 18,316 7,194 15,854 16,526 21,550 1,334 1,493 429.49%
Tax -6,830 -2,452 -3,950 -4,589 -864 -940 -578 416.46%
NP 11,486 4,742 11,904 11,937 20,686 394 915 437.64%
-
NP to SH 11,433 4,666 11,831 11,867 20,770 414 943 425.36%
-
Tax Rate 37.29% 34.08% 24.91% 27.77% 4.01% 70.46% 38.71% -
Total Cost 411,250 380,163 291,533 331,673 41,096 82,014 83,640 188.31%
-
Net Worth 326,561 31,387,950 323,390 310,709 296,314 218,039 224,655 28.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 31 31 698 - 416 -
Div Payout % - - 0.27% 0.27% 3.36% - 44.12% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 326,561 31,387,950 323,390 310,709 296,314 218,039 224,655 28.23%
NOSH 317,050 317,050 317,050 317,050 317,050 275,999 277,352 9.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.72% 1.23% 3.92% 3.47% 33.48% 0.48% 1.08% -
ROE 3.50% 0.01% 3.66% 3.82% 7.01% 0.19% 0.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 133.33 121.40 95.71 108.38 22.10 29.86 30.49 166.69%
EPS 3.61 1.47 3.73 3.74 7.43 0.15 0.34 381.00%
DPS 0.00 0.00 0.01 0.01 0.25 0.00 0.15 -
NAPS 1.03 99.00 1.02 0.98 1.06 0.79 0.81 17.32%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 105.95 96.47 76.05 86.12 15.48 20.65 21.19 191.54%
EPS 2.87 1.17 2.97 2.97 5.21 0.10 0.24 420.57%
DPS 0.00 0.00 0.01 0.01 0.18 0.00 0.10 -
NAPS 0.8185 78.6695 0.8105 0.7787 0.7427 0.5465 0.5631 28.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.72 1.34 1.37 1.47 1.39 1.46 1.54 -
P/RPS 1.29 1.10 1.43 1.36 4.17 4.89 5.05 -59.64%
P/EPS 47.70 91.05 36.71 39.27 18.08 973.33 452.94 -77.60%
EY 2.10 1.10 2.72 2.55 5.53 0.10 0.22 348.13%
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.10 -
P/NAPS 1.67 0.01 1.34 1.50 1.49 1.85 1.90 -8.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 -
Price 1.64 1.68 1.22 1.37 1.50 1.43 1.49 -
P/RPS 1.23 1.38 1.27 1.26 4.50 4.79 4.89 -60.05%
P/EPS 45.48 114.15 32.69 36.60 19.51 953.33 438.24 -77.82%
EY 2.20 0.88 3.06 2.73 5.13 0.10 0.23 348.75%
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.10 -
P/NAPS 1.59 0.02 1.20 1.40 1.61 1.81 1.84 -9.25%

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