[SCABLE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 234,040 262,616 334,636 106,308 0 -
PBT 6,904 12,344 21,360 4,940 0 -
Tax -1,792 -2,784 -5,020 -1,312 0 -
NP 5,112 9,560 16,340 3,628 0 -
-
NP to SH 5,216 6,820 13,660 3,668 0 -
-
Tax Rate 25.96% 22.55% 23.50% 26.56% - -
Total Cost 228,928 253,056 318,296 102,680 0 -
-
Net Worth 152,133 119,079 110,683 79,970 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,552 - - - - -
Div Payout % 29.76% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 152,133 119,079 110,683 79,970 0 -
NOSH 155,238 135,317 134,980 106,627 0 -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.18% 3.64% 4.88% 3.41% 0.00% -
ROE 3.43% 5.73% 12.34% 4.59% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 150.76 194.07 247.91 99.70 0.00 -
EPS 3.36 5.04 10.12 3.44 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.88 0.82 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,627
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 58.66 65.82 83.87 26.64 0.00 -
EPS 1.31 1.71 3.42 0.92 0.00 -
DPS 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.2985 0.2774 0.2004 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/03/13 30/03/12 31/03/11 - - -
Price 1.38 1.94 1.28 0.00 0.00 -
P/RPS 0.92 1.00 0.52 0.00 0.00 -
P/EPS 41.07 38.49 12.65 0.00 0.00 -
EY 2.43 2.60 7.91 0.00 0.00 -
DY 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.20 1.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/13 21/05/12 27/05/11 20/05/10 - -
Price 1.72 1.70 1.29 0.00 0.00 -
P/RPS 1.14 0.88 0.52 0.00 0.00 -
P/EPS 51.19 33.73 12.75 0.00 0.00 -
EY 1.95 2.96 7.84 0.00 0.00 -
DY 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.93 1.57 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