[SCABLE] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -56.04%
YoY- -50.07%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,374,440 316,836 234,040 262,616 334,636 106,308 0 -
PBT 66,104 9,468 6,904 12,344 21,360 4,940 0 -
Tax -18,356 -4,044 -1,792 -2,784 -5,020 -1,312 0 -
NP 47,748 5,424 5,112 9,560 16,340 3,628 0 -
-
NP to SH 47,468 5,492 5,216 6,820 13,660 3,668 0 -
-
Tax Rate 27.77% 42.71% 25.96% 22.55% 23.50% 26.56% - -
Total Cost 1,326,692 311,412 228,928 253,056 318,296 102,680 0 -
-
Net Worth 310,709 226,965 152,133 119,079 110,683 79,970 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 126 - 1,552 - - - - -
Div Payout % 0.27% - 29.76% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 310,709 226,965 152,133 119,079 110,683 79,970 0 -
NOSH 317,050 280,204 155,238 135,317 134,980 106,627 0 -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.47% 1.71% 2.18% 3.64% 4.88% 3.41% 0.00% -
ROE 15.28% 2.42% 3.43% 5.73% 12.34% 4.59% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 433.51 113.07 150.76 194.07 247.91 99.70 0.00 -
EPS 14.96 1.96 3.36 5.04 10.12 3.44 0.00 -
DPS 0.04 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.81 0.98 0.88 0.82 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,317
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 344.48 79.41 58.66 65.82 83.87 26.64 0.00 -
EPS 11.90 1.38 1.31 1.71 3.42 0.92 0.00 -
DPS 0.03 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.7787 0.5689 0.3813 0.2985 0.2774 0.2004 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - - -
Price 1.47 1.47 1.38 1.94 1.28 0.00 0.00 -
P/RPS 0.34 1.30 0.92 1.00 0.52 0.00 0.00 -
P/EPS 9.82 75.00 41.07 38.49 12.65 0.00 0.00 -
EY 10.18 1.33 2.43 2.60 7.91 0.00 0.00 -
DY 0.03 0.00 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.81 1.41 2.20 1.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 27/05/13 21/05/12 27/05/11 20/05/10 - -
Price 1.37 1.45 1.72 1.70 1.29 0.00 0.00 -
P/RPS 0.32 1.28 1.14 0.88 0.52 0.00 0.00 -
P/EPS 9.15 73.98 51.19 33.73 12.75 0.00 0.00 -
EY 10.93 1.35 1.95 2.96 7.84 0.00 0.00 -
DY 0.03 0.00 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.79 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