[SCABLE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 155.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 314,482 245,990 186,606 129,524 77,066 46,655 26,577 418.49%
PBT 26,924 16,602 12,030 7,925 2,965 1,875 1,235 678.93%
Tax -6,418 -3,904 -2,539 -1,612 -849 -525 -328 624.82%
NP 20,506 12,698 9,491 6,313 2,116 1,350 907 698.04%
-
NP to SH 16,074 10,383 8,003 5,505 2,156 1,378 917 573.61%
-
Tax Rate 23.84% 23.52% 21.11% 20.34% 28.63% 28.00% 26.56% -
Total Cost 293,976 233,292 177,115 123,211 74,950 45,305 25,670 407.31%
-
Net Worth 117,495 113,640 110,683 95,499 84,981 84,921 79,970 29.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 117,495 113,640 110,683 95,499 84,981 84,921 79,970 29.20%
NOSH 135,052 135,285 134,980 120,885 119,692 121,315 106,627 17.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.52% 5.16% 5.09% 4.87% 2.75% 2.89% 3.41% -
ROE 13.68% 9.14% 7.23% 5.76% 2.54% 1.62% 1.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 232.86 181.83 138.25 107.15 64.39 38.46 24.92 343.03%
EPS 11.90 7.67 5.93 4.55 1.80 1.14 0.86 475.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.79 0.71 0.70 0.75 10.39%
Adjusted Per Share Value based on latest NOSH - 120,885
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.82 61.65 46.77 32.46 19.32 11.69 6.66 418.54%
EPS 4.03 2.60 2.01 1.38 0.54 0.35 0.23 573.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2945 0.2848 0.2774 0.2394 0.213 0.2128 0.2004 29.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.86 1.55 1.28 1.21 1.03 0.79 0.00 -
P/RPS 0.80 0.85 0.93 1.13 1.60 2.05 0.00 -
P/EPS 15.63 20.20 21.59 26.57 57.18 69.55 0.00 -
EY 6.40 4.95 4.63 3.76 1.75 1.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.85 1.56 1.53 1.45 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 21/02/11 - - - -
Price 2.00 2.04 1.29 1.36 0.00 0.00 0.00 -
P/RPS 0.86 1.12 0.93 1.27 0.00 0.00 0.00 -
P/EPS 16.80 26.58 21.76 29.86 0.00 0.00 0.00 -
EY 5.95 3.76 4.60 3.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.43 1.57 1.72 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