[SCABLE] YoY Cumulative 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- -33.44%
YoY- -69.74%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 710,687 647,047 163,764 106,184 130,226 163,121 46,655 57.38%
PBT 13,871 32,380 3,860 1,229 5,081 10,552 1,875 39.54%
Tax -4,587 -8,539 -1,589 -385 -1,381 -2,817 -525 43.46%
NP 9,284 23,841 2,271 844 3,700 7,735 1,350 37.86%
-
NP to SH 8,511 23,698 2,316 868 2,868 6,257 1,378 35.41%
-
Tax Rate 33.07% 26.37% 41.17% 31.33% 27.18% 26.70% 28.00% -
Total Cost 701,403 623,206 161,493 105,340 126,526 155,386 45,305 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 158 31 418 387 338 - - -
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 2.51% 7.33% 1.02% 0.57% 2.41% 5.51% 1.64% -
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 224.16 204.08 58.69 68.51 96.26 120.70 38.94 33.83%
EPS 2.68 7.47 0.83 0.56 2.12 4.63 1.15 15.12%
DPS 0.05 0.01 0.15 0.25 0.25 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 178.12 162.17 41.05 26.61 32.64 40.88 11.69 57.38%
EPS 2.13 5.94 0.58 0.22 0.72 1.57 0.35 35.08%
DPS 0.04 0.01 0.10 0.10 0.08 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 0.58 0.67 2.62 2.41 1.91 1.28 2.03 -18.82%
P/EPS 48.43 18.33 185.54 294.64 86.79 33.48 68.70 -5.65%
EY 2.06 5.46 0.54 0.34 1.15 2.99 1.46 5.90%
DY 0.04 0.01 0.10 0.15 0.14 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 0.58 0.60 2.54 2.72 1.73 1.69 2.57 -21.95%
P/EPS 48.05 16.32 179.52 332.14 78.77 44.06 86.96 -9.40%
EY 2.08 6.13 0.56 0.30 1.27 2.27 1.15 10.37%
DY 0.04 0.01 0.10 0.13 0.15 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