[SCABLE] YoY 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- 77.47%
YoY- -68.09%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 384,905 82,408 40,083 70,694 98,903 30,411 0 -
PBT 7,194 1,334 167 2,653 11,412 1,090 0 -
Tax -2,452 -940 262 -1,426 -2,838 -324 0 -
NP 4,742 394 429 1,227 8,574 766 0 -
-
NP to SH 4,666 414 451 2,064 6,469 778 0 -
-
Tax Rate 34.08% 70.46% -156.89% 53.75% 24.87% 29.72% - -
Total Cost 380,163 82,014 39,654 69,467 90,329 29,645 0 -
-
Net Worth 31,387,950 218,039 200,444 118,713 117,495 84,981 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 - - 626 - 3,376 - - -
Div Payout % - - 138.89% - 52.19% - - -
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 31,387,950 218,039 200,444 118,713 117,495 84,981 0 -
NOSH 317,050 275,999 250,555 134,901 135,052 119,692 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 1.23% 0.48% 1.07% 1.74% 8.67% 2.52% 0.00% -
ROE 0.01% 0.19% 0.23% 1.74% 5.51% 0.92% 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 121.40 29.86 16.00 52.40 73.23 25.41 0.00 -
EPS 1.47 0.15 0.18 1.53 4.79 0.65 0.00 -
DPS 0.00 0.00 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 96.47 20.65 10.05 17.72 24.79 7.62 0.00 -
EPS 1.17 0.10 0.11 0.52 1.62 0.19 0.00 -
DPS 0.00 0.00 0.16 0.00 0.85 0.00 0.00 -
NAPS 78.6695 0.5465 0.5024 0.2975 0.2945 0.213 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 1.10 4.89 10.44 3.00 2.54 4.05 0.00 -
P/EPS 91.05 973.33 927.78 102.61 38.83 158.46 0.00 -
EY 1.10 0.10 0.11 0.97 2.58 0.63 0.00 -
DY 0.00 0.00 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 1.38 4.79 9.81 2.96 2.73 4.57 0.00 -
P/EPS 114.15 953.33 872.22 101.31 41.75 178.46 0.00 -
EY 0.88 0.10 0.11 0.99 2.40 0.56 0.00 -
DY 0.00 0.00 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