[SCABLE] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 203.44%
YoY- -78.15%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 313,871 384,905 82,408 40,083 70,694 98,903 30,411 47.50%
PBT 13,047 7,194 1,334 167 2,653 11,412 1,090 51.18%
Tax -5,459 -2,452 -940 262 -1,426 -2,838 -324 60.04%
NP 7,588 4,742 394 429 1,227 8,574 766 46.49%
-
NP to SH 7,240 4,666 414 451 2,064 6,469 778 44.98%
-
Tax Rate 41.84% 34.08% 70.46% -156.89% 53.75% 24.87% 29.72% -
Total Cost 306,283 380,163 82,014 39,654 69,467 90,329 29,645 47.52%
-
Net Worth 329,731 31,387,950 218,039 200,444 118,713 117,495 84,981 25.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 626 - 3,376 - -
Div Payout % - - - 138.89% - 52.19% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 329,731 31,387,950 218,039 200,444 118,713 117,495 84,981 25.32%
NOSH 317,050 317,050 275,999 250,555 134,901 135,052 119,692 17.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.42% 1.23% 0.48% 1.07% 1.74% 8.67% 2.52% -
ROE 2.20% 0.01% 0.19% 0.23% 1.74% 5.51% 0.92% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.00 121.40 29.86 16.00 52.40 73.23 25.41 25.41%
EPS 2.28 1.47 0.15 0.18 1.53 4.79 0.65 23.24%
DPS 0.00 0.00 0.00 0.25 0.00 2.50 0.00 -
NAPS 1.04 99.00 0.79 0.80 0.88 0.87 0.71 6.56%
Adjusted Per Share Value based on latest NOSH - 250,555
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.67 96.47 20.65 10.05 17.72 24.79 7.62 47.51%
EPS 1.81 1.17 0.10 0.11 0.52 1.62 0.19 45.54%
DPS 0.00 0.00 0.00 0.16 0.00 0.85 0.00 -
NAPS 0.8264 78.6695 0.5465 0.5024 0.2975 0.2945 0.213 25.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.23 1.34 1.46 1.67 1.57 1.86 1.03 -
P/RPS 1.24 1.10 4.89 10.44 3.00 2.54 4.05 -17.88%
P/EPS 53.86 91.05 973.33 927.78 102.61 38.83 158.46 -16.44%
EY 1.86 1.10 0.10 0.11 0.97 2.58 0.63 19.75%
DY 0.00 0.00 0.00 0.15 0.00 1.34 0.00 -
P/NAPS 1.18 0.01 1.85 2.09 1.78 2.14 1.45 -3.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 22/11/10 -
Price 1.21 1.68 1.43 1.57 1.55 2.00 1.16 -
P/RPS 1.22 1.38 4.79 9.81 2.96 2.73 4.57 -19.74%
P/EPS 52.99 114.15 953.33 872.22 101.31 41.75 178.46 -18.30%
EY 1.89 0.88 0.10 0.11 0.99 2.40 0.56 22.45%
DY 0.00 0.00 0.00 0.16 0.00 1.25 0.00 -
P/NAPS 1.16 0.02 1.81 1.96 1.76 2.30 1.63 -5.50%

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