[SCABLE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 56.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 213,924 307,206 314,482 77,066 40.49%
PBT 3,373 10,058 26,924 2,965 4.38%
Tax -1,188 -2,085 -6,418 -849 11.83%
NP 2,185 7,973 20,506 2,116 1.07%
-
NP to SH 2,362 7,640 16,074 2,156 3.08%
-
Tax Rate 35.22% 20.73% 23.84% 28.63% -
Total Cost 211,739 299,233 293,976 74,950 41.32%
-
Net Worth 200,444 0 117,495 84,981 33.07%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,302 1,013 - - -
Div Payout % 55.15% 13.27% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 200,444 0 117,495 84,981 33.07%
NOSH 250,555 134,901 135,052 119,692 27.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.02% 2.60% 6.52% 2.75% -
ROE 1.18% 0.00% 13.68% 2.54% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.38 227.73 232.86 64.39 9.85%
EPS 0.94 5.66 11.90 1.80 -19.45%
DPS 0.52 0.75 0.00 0.00 -
NAPS 0.80 0.00 0.87 0.71 4.05%
Adjusted Per Share Value based on latest NOSH - 119,692
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.62 77.00 78.82 19.32 40.48%
EPS 0.59 1.91 4.03 0.54 2.99%
DPS 0.33 0.25 0.00 0.00 -
NAPS 0.5024 0.00 0.2945 0.213 33.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.67 1.57 1.86 1.03 -
P/RPS 1.96 0.69 0.80 1.60 6.99%
P/EPS 177.15 27.72 15.63 57.18 45.73%
EY 0.56 3.61 6.40 1.75 -31.57%
DY 0.31 0.48 0.00 0.00 -
P/NAPS 2.09 0.00 2.14 1.45 12.94%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/11/13 29/11/12 21/11/11 - -
Price 1.57 1.55 2.00 0.00 -
P/RPS 1.84 0.68 0.86 0.00 -
P/EPS 166.54 27.37 16.80 0.00 -
EY 0.60 3.65 5.95 0.00 -
DY 0.33 0.48 0.00 0.00 -
P/NAPS 1.96 0.00 2.30 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