[SCABLE] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 56.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 146,267 200,921 262,024 77,067 0 -
PBT 1,395 7,735 21,964 2,966 0 -
Tax -123 -2,807 -5,655 -849 0 -
NP 1,272 4,928 16,309 2,117 0 -
-
NP to SH 1,347 4,932 12,726 2,157 0 -
-
Tax Rate 8.82% 36.29% 25.75% 28.62% - -
Total Cost 144,995 195,993 245,715 74,950 0 -
-
Net Worth 179,599 118,908 117,408 85,081 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 561 - 3,373 - - -
Div Payout % 41.67% - 26.51% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 179,599 118,908 117,408 85,081 0 -
NOSH 224,499 135,123 134,952 119,833 0 -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.87% 2.45% 6.22% 2.75% 0.00% -
ROE 0.75% 4.15% 10.84% 2.54% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 65.15 148.69 194.16 64.31 0.00 -
EPS 0.60 3.65 9.43 1.80 0.00 -
DPS 0.25 0.00 2.50 0.00 0.00 -
NAPS 0.80 0.88 0.87 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,692
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.66 50.36 65.67 19.32 0.00 -
EPS 0.34 1.24 3.19 0.54 0.00 -
DPS 0.14 0.00 0.85 0.00 0.00 -
NAPS 0.4501 0.298 0.2943 0.2132 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.67 1.57 1.86 1.03 0.00 -
P/RPS 2.56 1.06 0.96 1.60 0.00 -
P/EPS 278.33 43.01 19.72 57.22 0.00 -
EY 0.36 2.32 5.07 1.75 0.00 -
DY 0.15 0.00 1.34 0.00 0.00 -
P/NAPS 2.09 1.78 2.14 1.45 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/13 29/11/12 21/11/11 22/11/10 - -
Price 1.57 1.55 2.00 1.16 0.00 -
P/RPS 2.41 1.04 1.03 1.80 0.00 -
P/EPS 261.67 42.47 21.21 64.44 0.00 -
EY 0.38 2.35 4.72 1.55 0.00 -
DY 0.16 0.00 1.25 0.00 0.00 -
P/NAPS 1.96 1.76 2.30 1.63 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