[SCABLE] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -31.79%
YoY- -59.06%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 303,437 84,555 47,674 64,572 79,462 20,078 0 -
PBT 15,854 1,493 -497 1,996 5,212 640 0 -
Tax -3,950 -578 63 -686 -1,562 -197 0 -
NP 11,904 915 -434 1,310 3,650 443 0 -
-
NP to SH 11,831 943 -436 1,163 2,841 461 0 -
-
Tax Rate 24.91% 38.71% - 34.37% 29.97% 30.78% - -
Total Cost 291,533 83,640 48,108 63,262 75,812 19,635 0 -
-
Net Worth 323,390 224,655 152,600 119,004 113,640 84,921 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 31 416 389 338 - - - -
Div Payout % 0.27% 44.12% 0.00% 29.07% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 323,390 224,655 152,600 119,004 113,640 84,921 0 -
NOSH 317,050 277,352 155,714 135,232 135,285 121,315 0 -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.92% 1.08% -0.91% 2.03% 4.59% 2.21% 0.00% -
ROE 3.66% 0.42% -0.29% 0.98% 2.50% 0.54% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.71 30.49 30.62 47.75 58.74 16.55 0.00 -
EPS 3.73 0.34 -0.28 0.86 2.10 0.38 0.00 -
DPS 0.01 0.15 0.25 0.25 0.00 0.00 0.00 -
NAPS 1.02 0.81 0.98 0.88 0.84 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,232
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 76.05 21.19 11.95 16.18 19.92 5.03 0.00 -
EPS 2.97 0.24 -0.11 0.29 0.71 0.12 0.00 -
DPS 0.01 0.10 0.10 0.08 0.00 0.00 0.00 -
NAPS 0.8105 0.5631 0.3825 0.2983 0.2848 0.2128 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 1.37 1.54 1.65 1.84 1.55 0.79 0.00 -
P/RPS 1.43 5.05 5.39 3.85 2.64 4.77 0.00 -
P/EPS 36.71 452.94 -589.29 213.95 73.81 207.89 0.00 -
EY 2.72 0.22 -0.17 0.47 1.35 0.48 0.00 -
DY 0.01 0.10 0.15 0.14 0.00 0.00 0.00 -
P/NAPS 1.34 1.90 1.68 2.09 1.85 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 29/08/13 24/08/12 22/08/11 27/08/10 - -
Price 1.22 1.49 1.86 1.67 2.04 1.00 0.00 -
P/RPS 1.27 4.89 6.08 3.50 3.47 6.04 0.00 -
P/EPS 32.69 438.24 -664.29 194.19 97.14 263.16 0.00 -
EY 3.06 0.23 -0.15 0.51 1.03 0.38 0.00 -
DY 0.01 0.10 0.13 0.15 0.00 0.00 0.00 -
P/NAPS 1.20 1.84 1.90 1.90 2.43 1.43 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