[SCABLE] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -196.9%
YoY- -143.1%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 275,219 422,736 61,782 62,444 67,657 106,286 53,786 31.23%
PBT 7,340 18,316 21,550 1,962 1,977 2,352 4,961 6.74%
Tax -4,183 -6,830 -864 -2,432 -1,065 626 -858 30.18%
NP 3,157 11,486 20,686 -470 912 2,978 4,103 -4.27%
-
NP to SH 3,365 11,433 20,770 -437 1,014 2,788 3,276 0.44%
-
Tax Rate 56.99% 37.29% 4.01% 123.96% 53.87% -26.62% 17.29% -
Total Cost 272,062 411,250 41,096 62,914 66,745 103,308 49,683 32.72%
-
Net Worth 333,325 326,561 296,314 249,714 172,317 120,452 95,499 23.13%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 95 - 698 468 525 - - -
Div Payout % 2.83% - 3.36% 0.00% 51.81% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 333,325 326,561 296,314 249,714 172,317 120,452 95,499 23.13%
NOSH 317,050 317,050 317,050 312,142 210,142 135,339 120,885 17.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.15% 2.72% 33.48% -0.75% 1.35% 2.80% 7.63% -
ROE 1.01% 3.50% 7.01% -0.18% 0.59% 2.31% 3.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.70 133.33 22.10 20.00 32.20 78.53 44.49 11.75%
EPS 1.06 3.61 7.43 -0.14 0.53 2.06 2.71 -14.47%
DPS 0.03 0.00 0.25 0.15 0.25 0.00 0.00 -
NAPS 1.05 1.03 1.06 0.80 0.82 0.89 0.79 4.85%
Adjusted Per Share Value based on latest NOSH - 312,142
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.98 105.95 15.48 15.65 16.96 26.64 13.48 31.23%
EPS 0.84 2.87 5.21 -0.11 0.25 0.70 0.82 0.40%
DPS 0.02 0.00 0.18 0.12 0.13 0.00 0.00 -
NAPS 0.8354 0.8185 0.7427 0.6259 0.4319 0.3019 0.2394 23.13%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.04 1.72 1.39 1.57 1.64 1.97 1.21 -
P/RPS 1.21 1.29 4.17 7.85 5.09 2.51 2.72 -12.61%
P/EPS 98.41 47.70 18.08 -1,121.43 339.88 95.63 44.65 14.06%
EY 1.02 2.10 5.53 -0.09 0.29 1.05 2.24 -12.27%
DY 0.00 0.00 0.00 0.10 0.15 0.00 0.00 -
P/NAPS 0.01 1.67 1.49 1.96 2.00 2.21 1.53 -56.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 -
Price 1.06 1.64 1.50 1.48 1.29 2.04 1.36 -
P/RPS 1.23 1.23 4.50 7.40 4.01 2.60 3.06 -14.08%
P/EPS 100.30 45.48 19.51 -1,057.14 267.34 99.03 50.18 12.22%
EY 1.00 2.20 5.13 -0.09 0.37 1.01 1.99 -10.82%
DY 0.00 0.00 0.00 0.10 0.19 0.00 0.00 -
P/NAPS 0.01 1.59 1.61 1.85 1.57 2.29 1.72 -57.56%

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