[SCABLE] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 151.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 208,711 268,578 368,310 130,852 0 -
PBT 3,357 9,712 24,316 7,927 0 -
Tax -2,555 -3,872 -5,029 -1,707 0 -
NP 802 5,840 19,287 6,220 0 -
-
NP to SH 910 5,947 15,514 5,433 0 -
-
Tax Rate 76.11% 39.87% 20.68% 21.53% - -
Total Cost 207,909 262,738 349,023 124,632 0 -
-
Net Worth 177,560 121,276 120,169 91,126 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 332 369 - - - -
Div Payout % 36.59% 6.22% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 177,560 121,276 120,169 91,126 0 -
NOSH 221,951 147,898 135,021 115,350 0 -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.38% 2.17% 5.24% 4.75% 0.00% -
ROE 0.51% 4.90% 12.91% 5.96% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 94.03 181.60 272.78 113.44 0.00 -
EPS 0.41 3.22 11.49 4.71 0.00 -
DPS 0.15 0.25 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.89 0.79 0.74 1.96%
Adjusted Per Share Value based on latest NOSH - 120,885
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 52.31 67.32 92.31 32.80 0.00 -
EPS 0.23 1.49 3.89 1.36 0.00 -
DPS 0.08 0.09 0.00 0.00 0.00 -
NAPS 0.445 0.304 0.3012 0.2284 0.74 -11.93%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.57 1.64 1.97 1.21 0.00 -
P/RPS 1.67 0.90 0.72 1.07 0.00 -
P/EPS 382.93 40.79 17.15 25.69 0.00 -
EY 0.26 2.45 5.83 3.89 0.00 -
DY 0.10 0.15 0.00 0.00 0.00 -
P/NAPS 1.96 2.00 2.21 1.53 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/02/14 28/02/13 20/02/12 21/02/11 - -
Price 1.48 1.29 2.04 1.36 0.00 -
P/RPS 1.57 0.71 0.75 1.20 0.00 -
P/EPS 360.98 32.08 17.75 28.87 0.00 -
EY 0.28 3.12 5.63 3.46 0.00 -
DY 0.10 0.19 0.00 0.00 0.00 -
P/NAPS 1.85 1.57 2.29 1.72 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