[SCABLE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.9%
YoY- -60.92%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 208,711 213,924 244,535 261,433 268,577 307,206 335,415 -27.05%
PBT 3,362 3,373 5,859 8,352 9,712 10,058 18,817 -68.17%
Tax -2,606 -1,188 -2,876 -3,625 -3,873 -2,085 -3,497 -17.75%
NP 756 2,185 2,983 4,727 5,839 7,973 15,320 -86.47%
-
NP to SH 970 2,362 3,844 5,414 5,815 7,640 12,176 -81.40%
-
Tax Rate 77.51% 35.22% 49.09% 43.40% 39.88% 20.73% 18.58% -
Total Cost 207,955 211,739 241,552 256,706 262,738 299,233 320,095 -24.92%
-
Net Worth 249,714 200,444 152,600 152,133 172,317 0 119,004 63.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 777 1,302 1,639 1,588 1,200 1,013 676 9.69%
Div Payout % 80.14% 55.15% 42.66% 29.35% 20.65% 13.27% 5.56% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 249,714 200,444 152,600 152,133 172,317 0 119,004 63.68%
NOSH 312,142 250,555 155,714 155,238 210,142 134,901 135,232 74.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.36% 1.02% 1.22% 1.81% 2.17% 2.60% 4.57% -
ROE 0.39% 1.18% 2.52% 3.56% 3.37% 0.00% 10.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.86 85.38 157.04 168.41 127.81 227.73 248.03 -58.17%
EPS 0.31 0.94 2.47 3.49 2.77 5.66 9.00 -89.34%
DPS 0.25 0.52 1.05 1.02 0.57 0.75 0.50 -36.92%
NAPS 0.80 0.80 0.98 0.98 0.82 0.00 0.88 -6.14%
Adjusted Per Share Value based on latest NOSH - 155,238
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.31 53.62 61.29 65.52 67.32 77.00 84.07 -27.05%
EPS 0.24 0.59 0.96 1.36 1.46 1.91 3.05 -81.55%
DPS 0.19 0.33 0.41 0.40 0.30 0.25 0.17 7.67%
NAPS 0.6259 0.5024 0.3825 0.3813 0.4319 0.00 0.2983 63.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.67 1.65 1.38 1.64 1.57 1.84 -
P/RPS 2.35 1.96 1.05 0.82 1.28 0.69 0.74 115.59%
P/EPS 505.22 177.15 66.84 39.57 59.27 27.72 20.44 743.58%
EY 0.20 0.56 1.50 2.53 1.69 3.61 4.89 -88.05%
DY 0.16 0.31 0.64 0.74 0.35 0.48 0.27 -29.38%
P/NAPS 1.96 2.09 1.68 1.41 2.00 0.00 2.09 -4.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 -
Price 1.48 1.57 1.86 1.72 1.29 1.55 1.67 -
P/RPS 2.21 1.84 1.18 1.02 1.01 0.68 0.67 121.10%
P/EPS 476.26 166.54 75.35 49.32 46.62 27.37 18.55 765.16%
EY 0.21 0.60 1.33 2.03 2.15 3.65 5.39 -88.43%
DY 0.17 0.33 0.57 0.60 0.44 0.48 0.30 -31.45%
P/NAPS 1.85 1.96 1.90 1.76 1.57 0.00 1.90 -1.75%

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