[SCABLE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -50.87%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 422,736 61,782 62,444 67,657 106,286 53,786 0 -
PBT 18,316 21,550 1,962 1,977 2,352 4,961 0 -
Tax -6,830 -864 -2,432 -1,065 626 -858 0 -
NP 11,486 20,686 -470 912 2,978 4,103 0 -
-
NP to SH 11,433 20,770 -437 1,014 2,788 3,276 0 -
-
Tax Rate 37.29% 4.01% 123.96% 53.87% -26.62% 17.29% - -
Total Cost 411,250 41,096 62,914 66,745 103,308 49,683 0 -
-
Net Worth 326,561 296,314 249,714 172,317 120,452 95,499 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 698 468 525 - - - -
Div Payout % - 3.36% 0.00% 51.81% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 326,561 296,314 249,714 172,317 120,452 95,499 0 -
NOSH 317,050 317,050 312,142 210,142 135,339 120,885 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.72% 33.48% -0.75% 1.35% 2.80% 7.63% 0.00% -
ROE 3.50% 7.01% -0.18% 0.59% 2.31% 3.43% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 133.33 22.10 20.00 32.20 78.53 44.49 0.00 -
EPS 3.61 7.43 -0.14 0.53 2.06 2.71 0.00 -
DPS 0.00 0.25 0.15 0.25 0.00 0.00 0.00 -
NAPS 1.03 1.06 0.80 0.82 0.89 0.79 0.74 5.66%
Adjusted Per Share Value based on latest NOSH - 210,142
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 105.95 15.48 15.65 16.96 26.64 13.48 0.00 -
EPS 2.87 5.21 -0.11 0.25 0.70 0.82 0.00 -
DPS 0.00 0.18 0.12 0.13 0.00 0.00 0.00 -
NAPS 0.8185 0.7427 0.6259 0.4319 0.3019 0.2394 0.74 1.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.72 1.39 1.57 1.64 1.97 1.21 0.00 -
P/RPS 1.29 4.17 7.85 5.09 2.51 2.72 0.00 -
P/EPS 47.70 18.08 -1,121.43 339.88 95.63 44.65 0.00 -
EY 2.10 5.53 -0.09 0.29 1.05 2.24 0.00 -
DY 0.00 0.00 0.10 0.15 0.00 0.00 0.00 -
P/NAPS 1.67 1.49 1.96 2.00 2.21 1.53 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 - -
Price 1.64 1.50 1.48 1.29 2.04 1.36 0.00 -
P/RPS 1.23 4.50 7.40 4.01 2.60 3.06 0.00 -
P/EPS 45.48 19.51 -1,057.14 267.34 99.03 50.18 0.00 -
EY 2.20 5.13 -0.09 0.37 1.01 1.99 0.00 -
DY 0.00 0.00 0.10 0.19 0.00 0.00 0.00 -
P/NAPS 1.59 1.61 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