[SCABLE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 50.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 186,606 129,524 77,066 46,655 26,577 0 -
PBT 12,030 7,925 2,965 1,875 1,235 0 -
Tax -2,539 -1,612 -849 -525 -328 0 -
NP 9,491 6,313 2,116 1,350 907 0 -
-
NP to SH 8,003 5,505 2,156 1,378 917 0 -
-
Tax Rate 21.11% 20.34% 28.63% 28.00% 26.56% - -
Total Cost 177,115 123,211 74,950 45,305 25,670 0 -
-
Net Worth 110,683 95,499 84,981 84,921 79,970 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 110,683 95,499 84,981 84,921 79,970 0 -
NOSH 134,980 120,885 119,692 121,315 106,627 0 -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.09% 4.87% 2.75% 2.89% 3.41% 0.00% -
ROE 7.23% 5.76% 2.54% 1.62% 1.15% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 138.25 107.15 64.39 38.46 24.92 0.00 -
EPS 5.93 4.55 1.80 1.14 0.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.71 0.70 0.75 0.74 8.58%
Adjusted Per Share Value based on latest NOSH - 121,315
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.77 32.46 19.32 11.69 6.66 0.00 -
EPS 2.01 1.38 0.54 0.35 0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2774 0.2394 0.213 0.2128 0.2004 0.74 -54.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.28 1.21 1.03 0.79 0.00 0.00 -
P/RPS 0.93 1.13 1.60 2.05 0.00 0.00 -
P/EPS 21.59 26.57 57.18 69.55 0.00 0.00 -
EY 4.63 3.76 1.75 1.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.53 1.45 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 27/05/11 21/02/11 - - - - -
Price 1.29 1.36 0.00 0.00 0.00 0.00 -
P/RPS 0.93 1.27 0.00 0.00 0.00 0.00 -
P/EPS 21.76 29.86 0.00 0.00 0.00 0.00 -
EY 4.60 3.35 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.72 0.00 0.00 0.00 0.00 -

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