[SCABLE] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 68.68%
YoY- 166.82%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 524,595 710,687 647,047 163,764 106,184 130,226 163,121 21.47%
PBT 14,474 13,871 32,380 3,860 1,229 5,081 10,552 5.40%
Tax -8,753 -4,587 -8,539 -1,589 -385 -1,381 -2,817 20.77%
NP 5,721 9,284 23,841 2,271 844 3,700 7,735 -4.89%
-
NP to SH 6,181 8,511 23,698 2,316 868 2,868 6,257 -0.20%
-
Tax Rate 60.47% 33.07% 26.37% 41.17% 31.33% 27.18% 26.70% -
Total Cost 518,874 701,403 623,206 161,493 105,340 126,526 155,386 22.23%
-
Net Worth 326,561 339,243 323,390 226,019 151,900 119,049 113,517 19.23%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 158 31 418 387 338 - -
Div Payout % - 1.86% 0.13% 18.07% 44.64% 11.79% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 326,561 339,243 323,390 226,019 151,900 119,049 113,517 19.23%
NOSH 317,050 317,050 317,050 279,036 154,999 135,283 135,140 15.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.09% 1.31% 3.68% 1.39% 0.79% 2.84% 4.74% -
ROE 1.89% 2.51% 7.33% 1.02% 0.57% 2.41% 5.51% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 165.46 224.16 204.08 58.69 68.51 96.26 120.70 5.39%
EPS 1.95 2.68 7.47 0.83 0.56 2.12 4.63 -13.41%
DPS 0.00 0.05 0.01 0.15 0.25 0.25 0.00 -
NAPS 1.03 1.07 1.02 0.81 0.98 0.88 0.84 3.45%
Adjusted Per Share Value based on latest NOSH - 277,352
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 131.48 178.12 162.17 41.05 26.61 32.64 40.88 21.47%
EPS 1.55 2.13 5.94 0.58 0.22 0.72 1.57 -0.21%
DPS 0.00 0.04 0.01 0.10 0.10 0.08 0.00 -
NAPS 0.8185 0.8503 0.8105 0.5665 0.3807 0.2984 0.2845 19.23%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.19 1.30 1.37 1.54 1.65 1.84 1.55 -
P/RPS 0.72 0.58 0.67 2.62 2.41 1.91 1.28 -9.13%
P/EPS 61.04 48.43 18.33 185.54 294.64 86.79 33.48 10.51%
EY 1.64 2.06 5.46 0.54 0.34 1.15 2.99 -9.51%
DY 0.00 0.04 0.01 0.10 0.15 0.14 0.00 -
P/NAPS 1.16 1.21 1.34 1.90 1.68 2.09 1.85 -7.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 23/08/16 25/08/15 25/08/14 29/08/13 24/08/12 22/08/11 -
Price 1.04 1.29 1.22 1.49 1.86 1.67 2.04 -
P/RPS 0.63 0.58 0.60 2.54 2.72 1.73 1.69 -15.15%
P/EPS 53.35 48.05 16.32 179.52 332.14 78.77 44.06 3.23%
EY 1.87 2.08 6.13 0.56 0.30 1.27 2.27 -3.17%
DY 0.00 0.04 0.01 0.10 0.13 0.15 0.00 -
P/NAPS 1.01 1.21 1.20 1.84 1.90 1.90 2.43 -13.60%

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