[SCABLE] YoY Annualized Quarter 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- -12.29%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,457,820 1,374,440 316,836 234,040 262,616 334,636 106,308 54.65%
PBT 23,080 66,104 9,468 6,904 12,344 21,360 4,940 29.26%
Tax -7,460 -18,356 -4,044 -1,792 -2,784 -5,020 -1,312 33.56%
NP 15,620 47,748 5,424 5,112 9,560 16,340 3,628 27.51%
-
NP to SH 14,280 47,468 5,492 5,216 6,820 13,660 3,668 25.39%
-
Tax Rate 32.32% 27.77% 42.71% 25.96% 22.55% 23.50% 26.56% -
Total Cost 1,442,200 1,326,692 311,412 228,928 253,056 318,296 102,680 55.26%
-
Net Worth 329,731 310,709 226,965 152,133 119,079 110,683 79,970 26.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 126 - 1,552 - - - -
Div Payout % - 0.27% - 29.76% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 329,731 310,709 226,965 152,133 119,079 110,683 79,970 26.60%
NOSH 317,050 317,050 280,204 155,238 135,317 134,980 106,627 19.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.07% 3.47% 1.71% 2.18% 3.64% 4.88% 3.41% -
ROE 4.33% 15.28% 2.42% 3.43% 5.73% 12.34% 4.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 459.81 433.51 113.07 150.76 194.07 247.91 99.70 28.98%
EPS 4.52 14.96 1.96 3.36 5.04 10.12 3.44 4.65%
DPS 0.00 0.04 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.04 0.98 0.81 0.98 0.88 0.82 0.75 5.59%
Adjusted Per Share Value based on latest NOSH - 155,238
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 365.38 344.48 79.41 58.66 65.82 83.87 26.64 54.65%
EPS 3.58 11.90 1.38 1.31 1.71 3.42 0.92 25.38%
DPS 0.00 0.03 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.8264 0.7787 0.5689 0.3813 0.2985 0.2774 0.2004 26.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.64 1.47 1.47 1.38 1.94 1.28 0.00 -
P/RPS 0.36 0.34 1.30 0.92 1.00 0.52 0.00 -
P/EPS 36.41 9.82 75.00 41.07 38.49 12.65 0.00 -
EY 2.75 10.18 1.33 2.43 2.60 7.91 0.00 -
DY 0.00 0.03 0.00 0.72 0.00 0.00 0.00 -
P/NAPS 1.58 1.50 1.81 1.41 2.20 1.56 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 27/05/14 27/05/13 21/05/12 27/05/11 20/05/10 -
Price 1.40 1.37 1.45 1.72 1.70 1.29 0.00 -
P/RPS 0.30 0.32 1.28 1.14 0.88 0.52 0.00 -
P/EPS 31.08 9.15 73.98 51.19 33.73 12.75 0.00 -
EY 3.22 10.93 1.35 1.95 2.96 7.84 0.00 -
DY 0.00 0.03 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 1.35 1.40 1.79 1.76 1.93 1.57 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