[SCABLE] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 71.97%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,031,952 246,172 146,267 200,921 262,024 77,067 0 -
PBT 39,574 5,194 1,395 7,735 21,964 2,966 0 -
Tax -10,991 -2,529 -123 -2,807 -5,655 -849 0 -
NP 28,583 2,665 1,272 4,928 16,309 2,117 0 -
-
NP to SH 28,364 2,730 1,347 4,932 12,726 2,157 0 -
-
Tax Rate 27.77% 48.69% 8.82% 36.29% 25.75% 28.62% - -
Total Cost 1,003,369 243,507 144,995 195,993 245,715 74,950 0 -
-
Net Worth 31,387,950 220,071 179,599 118,908 117,408 85,081 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 417 561 - 3,373 - - -
Div Payout % - 15.31% 41.67% - 26.51% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,387,950 220,071 179,599 118,908 117,408 85,081 0 -
NOSH 317,050 278,571 224,499 135,123 134,952 119,833 0 -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.77% 1.08% 0.87% 2.45% 6.22% 2.75% 0.00% -
ROE 0.09% 1.24% 0.75% 4.15% 10.84% 2.54% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 325.49 88.37 65.15 148.69 194.16 64.31 0.00 -
EPS 8.95 0.98 0.60 3.65 9.43 1.80 0.00 -
DPS 0.00 0.15 0.25 0.00 2.50 0.00 0.00 -
NAPS 99.00 0.79 0.80 0.88 0.87 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,901
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 258.64 61.70 36.66 50.36 65.67 19.32 0.00 -
EPS 7.11 0.68 0.34 1.24 3.19 0.54 0.00 -
DPS 0.00 0.10 0.14 0.00 0.85 0.00 0.00 -
NAPS 78.6695 0.5516 0.4501 0.298 0.2943 0.2132 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.34 1.46 1.67 1.57 1.86 1.03 0.00 -
P/RPS 0.41 1.65 2.56 1.06 0.96 1.60 0.00 -
P/EPS 14.98 148.98 278.33 43.01 19.72 57.22 0.00 -
EY 6.68 0.67 0.36 2.32 5.07 1.75 0.00 -
DY 0.00 0.10 0.15 0.00 1.34 0.00 0.00 -
P/NAPS 0.01 1.85 2.09 1.78 2.14 1.45 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 22/11/10 - -
Price 1.68 1.43 1.57 1.55 2.00 1.16 0.00 -
P/RPS 0.52 1.62 2.41 1.04 1.03 1.80 0.00 -
P/EPS 18.78 145.92 261.67 42.47 21.21 64.44 0.00 -
EY 5.33 0.69 0.38 2.35 4.72 1.55 0.00 -
DY 0.00 0.10 0.16 0.00 1.25 0.00 0.00 -
P/NAPS 0.02 1.81 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