[SCABLE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -37.25%
YoY- -52.47%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,093,734 308,616 213,924 307,206 314,482 77,066 69.93%
PBT 61,124 7,160 3,373 10,058 26,924 2,965 83.10%
Tax -11,855 -5,012 -1,188 -2,085 -6,418 -849 69.38%
NP 49,269 2,148 2,185 7,973 20,506 2,116 87.61%
-
NP to SH 49,134 2,352 2,362 7,640 16,074 2,156 86.80%
-
Tax Rate 19.40% 70.00% 35.22% 20.73% 23.84% 28.63% -
Total Cost 1,044,465 306,468 211,739 299,233 293,976 74,950 69.31%
-
Net Worth 31,387,950 218,039 200,444 0 117,495 84,981 225.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 762 - 1,302 1,013 - - -
Div Payout % 1.55% - 55.15% 13.27% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 31,387,950 218,039 200,444 0 117,495 84,981 225.99%
NOSH 317,050 275,999 250,555 134,901 135,052 119,692 21.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.50% 0.70% 1.02% 2.60% 6.52% 2.75% -
ROE 0.16% 1.08% 1.18% 0.00% 13.68% 2.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 344.97 111.82 85.38 227.73 232.86 64.39 39.86%
EPS 15.50 0.85 0.94 5.66 11.90 1.80 53.78%
DPS 0.24 0.00 0.52 0.75 0.00 0.00 -
NAPS 99.00 0.79 0.80 0.00 0.87 0.71 168.31%
Adjusted Per Share Value based on latest NOSH - 134,901
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 274.13 77.35 53.62 77.00 78.82 19.32 69.92%
EPS 12.31 0.59 0.59 1.91 4.03 0.54 86.82%
DPS 0.19 0.00 0.33 0.25 0.00 0.00 -
NAPS 78.6695 0.5465 0.5024 0.00 0.2945 0.213 225.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.34 1.46 1.67 1.57 1.86 1.03 -
P/RPS 0.39 1.31 1.96 0.69 0.80 1.60 -24.58%
P/EPS 8.65 171.33 177.15 27.72 15.63 57.18 -31.44%
EY 11.57 0.58 0.56 3.61 6.40 1.75 45.87%
DY 0.18 0.00 0.31 0.48 0.00 0.00 -
P/NAPS 0.01 1.85 2.09 0.00 2.14 1.45 -63.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 - -
Price 1.68 1.43 1.57 1.55 2.00 0.00 -
P/RPS 0.49 1.28 1.84 0.68 0.86 0.00 -
P/EPS 10.84 167.81 166.54 27.37 16.80 0.00 -
EY 9.22 0.60 0.60 3.65 5.95 0.00 -
DY 0.14 0.00 0.33 0.48 0.00 0.00 -
P/NAPS 0.02 1.81 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