[SCABLE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 50.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 244,535 335,415 245,990 46,655 73.61%
PBT 5,859 18,817 16,602 1,875 46.14%
Tax -2,876 -3,497 -3,904 -525 76.19%
NP 2,983 15,320 12,698 1,350 30.21%
-
NP to SH 3,844 12,176 10,383 1,378 40.72%
-
Tax Rate 49.09% 18.58% 23.52% 28.00% -
Total Cost 241,552 320,095 233,292 45,305 74.60%
-
Net Worth 152,600 119,004 113,640 84,921 21.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,639 676 - - -
Div Payout % 42.66% 5.56% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 152,600 119,004 113,640 84,921 21.55%
NOSH 155,714 135,232 135,285 121,315 8.66%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.22% 4.57% 5.16% 2.89% -
ROE 2.52% 10.23% 9.14% 1.62% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 157.04 248.03 181.83 38.46 59.76%
EPS 2.47 9.00 7.67 1.14 29.36%
DPS 1.05 0.50 0.00 0.00 -
NAPS 0.98 0.88 0.84 0.70 11.85%
Adjusted Per Share Value based on latest NOSH - 121,315
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.29 84.07 61.65 11.69 73.63%
EPS 0.96 3.05 2.60 0.35 39.93%
DPS 0.41 0.17 0.00 0.00 -
NAPS 0.3825 0.2983 0.2848 0.2128 21.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.65 1.84 1.55 0.79 -
P/RPS 1.05 0.74 0.85 2.05 -19.97%
P/EPS 66.84 20.44 20.20 69.55 -1.31%
EY 1.50 4.89 4.95 1.44 1.36%
DY 0.64 0.27 0.00 0.00 -
P/NAPS 1.68 2.09 1.85 1.13 14.11%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/13 24/08/12 22/08/11 - -
Price 1.86 1.67 2.04 0.00 -
P/RPS 1.18 0.67 1.12 0.00 -
P/EPS 75.35 18.55 26.58 0.00 -
EY 1.33 5.39 3.76 0.00 -
DY 0.57 0.30 0.00 0.00 -
P/NAPS 1.90 1.90 2.43 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