[SCABLE] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -133.44%
YoY- -137.49%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 346,232 303,437 84,555 47,674 64,572 79,462 20,078 60.66%
PBT 8,101 15,854 1,493 -497 1,996 5,212 640 52.60%
Tax -2,722 -3,950 -578 63 -686 -1,562 -197 54.84%
NP 5,379 11,904 915 -434 1,310 3,650 443 51.54%
-
NP to SH 4,941 11,831 943 -436 1,163 2,841 461 48.43%
-
Tax Rate 33.60% 24.91% 38.71% - 34.37% 29.97% 30.78% -
Total Cost 340,853 291,533 83,640 48,108 63,262 75,812 19,635 60.84%
-
Net Worth 339,243 323,390 224,655 152,600 119,004 113,640 84,921 25.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 158 31 416 389 338 - - -
Div Payout % 3.21% 0.27% 44.12% 0.00% 29.07% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 339,243 323,390 224,655 152,600 119,004 113,640 84,921 25.93%
NOSH 317,050 317,050 277,352 155,714 135,232 135,285 121,315 17.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.55% 3.92% 1.08% -0.91% 2.03% 4.59% 2.21% -
ROE 1.46% 3.66% 0.42% -0.29% 0.98% 2.50% 0.54% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.20 95.71 30.49 30.62 47.75 58.74 16.55 36.91%
EPS 1.56 3.73 0.34 -0.28 0.86 2.10 0.38 26.51%
DPS 0.05 0.01 0.15 0.25 0.25 0.00 0.00 -
NAPS 1.07 1.02 0.81 0.98 0.88 0.84 0.70 7.32%
Adjusted Per Share Value based on latest NOSH - 155,714
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.78 76.05 21.19 11.95 16.18 19.92 5.03 60.67%
EPS 1.24 2.97 0.24 -0.11 0.29 0.71 0.12 47.53%
DPS 0.04 0.01 0.10 0.10 0.08 0.00 0.00 -
NAPS 0.8503 0.8105 0.5631 0.3825 0.2983 0.2848 0.2128 25.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.37 1.54 1.65 1.84 1.55 0.79 -
P/RPS 1.19 1.43 5.05 5.39 3.85 2.64 4.77 -20.64%
P/EPS 83.42 36.71 452.94 -589.29 213.95 73.81 207.89 -14.10%
EY 1.20 2.72 0.22 -0.17 0.47 1.35 0.48 16.48%
DY 0.04 0.01 0.10 0.15 0.14 0.00 0.00 -
P/NAPS 1.21 1.34 1.90 1.68 2.09 1.85 1.13 1.14%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 25/08/14 29/08/13 24/08/12 22/08/11 27/08/10 -
Price 1.29 1.22 1.49 1.86 1.67 2.04 1.00 -
P/RPS 1.18 1.27 4.89 6.08 3.50 3.47 6.04 -23.80%
P/EPS 82.78 32.69 438.24 -664.29 194.19 97.14 263.16 -17.51%
EY 1.21 3.06 0.23 -0.15 0.51 1.03 0.38 21.27%
DY 0.04 0.01 0.10 0.13 0.15 0.00 0.00 -
P/NAPS 1.21 1.20 1.84 1.90 1.90 2.43 1.43 -2.74%

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