[SCABLE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -66.72%
YoY- -69.74%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,421,374 1,294,094 327,528 212,368 260,452 326,242 93,310 57.38%
PBT 27,742 64,760 7,720 2,458 10,162 21,104 3,750 39.54%
Tax -9,174 -17,078 -3,178 -770 -2,762 -5,634 -1,050 43.46%
NP 18,568 47,682 4,542 1,688 7,400 15,470 2,700 37.86%
-
NP to SH 17,022 47,396 4,632 1,736 5,736 12,514 2,756 35.41%
-
Tax Rate 33.07% 26.37% 41.17% 31.33% 27.18% 26.70% 28.00% -
Total Cost 1,402,806 1,246,412 322,986 210,680 253,052 310,772 90,610 57.80%
-
Net Worth 339,243 323,390 226,019 151,900 119,049 113,517 83,878 26.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 317 63 837 774 676 - - -
Div Payout % 1.86% 0.13% 18.07% 44.64% 11.79% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 339,243 323,390 226,019 151,900 119,049 113,517 83,878 26.19%
NOSH 317,050 317,050 279,036 154,999 135,283 135,140 119,826 17.58%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.31% 3.68% 1.39% 0.79% 2.84% 4.74% 2.89% -
ROE 5.02% 14.66% 2.05% 1.14% 4.82% 11.02% 3.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 448.31 408.17 117.38 137.01 192.52 241.41 77.87 33.83%
EPS 5.36 14.94 1.66 1.12 4.24 9.26 2.30 15.12%
DPS 0.10 0.02 0.30 0.50 0.50 0.00 0.00 -
NAPS 1.07 1.02 0.81 0.98 0.88 0.84 0.70 7.32%
Adjusted Per Share Value based on latest NOSH - 155,714
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 356.25 324.35 82.09 53.23 65.28 81.77 23.39 57.37%
EPS 4.27 11.88 1.16 0.44 1.44 3.14 0.69 35.45%
DPS 0.08 0.02 0.21 0.19 0.17 0.00 0.00 -
NAPS 0.8503 0.8105 0.5665 0.3807 0.2984 0.2845 0.2102 26.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.37 1.54 1.65 1.84 1.55 0.79 -
P/RPS 0.29 0.34 1.31 1.20 0.96 0.64 1.01 -18.76%
P/EPS 24.21 9.16 92.77 147.32 43.40 16.74 34.35 -5.65%
EY 4.13 10.91 1.08 0.68 2.30 5.97 2.91 6.00%
DY 0.08 0.01 0.19 0.30 0.27 0.00 0.00 -
P/NAPS 1.21 1.34 1.90 1.68 2.09 1.85 1.13 1.14%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 25/08/14 29/08/13 24/08/12 22/08/11 27/08/10 -
Price 1.29 1.22 1.49 1.86 1.67 2.04 1.00 -
P/RPS 0.29 0.30 1.27 1.36 0.87 0.85 1.28 -21.90%
P/EPS 24.03 8.16 89.76 166.07 39.39 22.03 43.48 -9.40%
EY 4.16 12.25 1.11 0.60 2.54 4.54 2.30 10.37%
DY 0.08 0.02 0.20 0.27 0.30 0.00 0.00 -
P/NAPS 1.21 1.20 1.84 1.90 1.90 2.43 1.43 -2.74%

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