[SCABLE] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 414.19%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 251,851 364,455 343,610 79,209 58,510 65,654 83,659 20.14%
PBT 8,063 5,770 16,526 2,367 1,726 3,086 5,340 7.10%
Tax -4,216 -1,865 -4,589 -1,011 -448 -696 -1,255 22.35%
NP 3,847 3,905 11,937 1,356 1,278 2,390 4,085 -0.99%
-
NP to SH 3,868 3,570 11,867 1,373 1,304 1,705 3,415 2.09%
-
Tax Rate 52.29% 32.32% 27.77% 42.71% 25.96% 22.55% 23.50% -
Total Cost 248,004 360,550 331,673 77,853 57,232 63,264 79,574 20.83%
-
Net Worth 332,902 329,731 310,709 226,965 152,133 119,079 110,683 20.12%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 31 - 388 - - -
Div Payout % - - 0.27% - 29.76% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 332,902 329,731 310,709 226,965 152,133 119,079 110,683 20.12%
NOSH 317,050 317,050 317,050 280,204 155,238 135,317 134,980 15.27%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.53% 1.07% 3.47% 1.71% 2.18% 3.64% 4.88% -
ROE 1.16% 1.08% 3.82% 0.60% 0.86% 1.43% 3.09% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 79.44 114.95 108.38 28.27 37.69 48.52 61.98 4.21%
EPS 1.22 1.13 3.74 0.49 0.84 1.26 2.53 -11.43%
DPS 0.00 0.00 0.01 0.00 0.25 0.00 0.00 -
NAPS 1.05 1.04 0.98 0.81 0.98 0.88 0.82 4.20%
Adjusted Per Share Value based on latest NOSH - 280,204
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 63.12 91.35 86.12 19.85 14.66 16.46 20.97 20.14%
EPS 0.97 0.89 2.97 0.34 0.33 0.43 0.86 2.02%
DPS 0.00 0.00 0.01 0.00 0.10 0.00 0.00 -
NAPS 0.8344 0.8264 0.7787 0.5689 0.3813 0.2985 0.2774 20.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.06 1.64 1.47 1.47 1.38 1.94 1.28 -
P/RPS 1.33 1.43 1.36 5.20 3.66 4.00 2.07 -7.10%
P/EPS 86.89 145.65 39.27 300.00 164.29 153.97 50.59 9.42%
EY 1.15 0.69 2.55 0.33 0.61 0.65 1.98 -8.65%
DY 0.00 0.00 0.01 0.00 0.18 0.00 0.00 -
P/NAPS 1.01 1.58 1.50 1.81 1.41 2.20 1.56 -6.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 26/05/16 29/05/15 27/05/14 27/05/13 21/05/12 27/05/11 -
Price 1.07 1.40 1.37 1.45 1.72 1.70 1.29 -
P/RPS 1.35 1.22 1.26 5.13 4.56 3.50 2.08 -6.94%
P/EPS 87.71 124.33 36.60 295.92 204.76 134.92 50.99 9.45%
EY 1.14 0.80 2.73 0.34 0.49 0.74 1.96 -8.62%
DY 0.00 0.00 0.01 0.00 0.15 0.00 0.00 -
P/NAPS 1.02 1.35 1.40 1.79 1.76 1.93 1.57 -6.92%

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