[SCABLE] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.99%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 572,355 229,410 261,433 350,305 186,606 26,577 84.70%
PBT 40,903 4,003 8,352 22,033 12,030 1,235 101.30%
Tax -6,971 -3,169 -3,625 -4,373 -2,539 -328 84.22%
NP 33,932 834 4,727 17,660 9,491 907 106.26%
-
NP to SH 33,994 1,039 5,414 13,854 8,003 917 105.88%
-
Tax Rate 17.04% 79.17% 43.40% 19.85% 21.11% 26.56% -
Total Cost 538,423 228,576 256,706 332,645 177,115 25,670 83.73%
-
Net Worth 310,709 226,965 152,133 119,079 110,683 79,970 31.16%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 1,146 389 1,588 338 - - -
Div Payout % 3.37% 37.47% 29.35% 2.44% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 310,709 226,965 152,133 119,079 110,683 79,970 31.16%
NOSH 317,050 280,204 155,238 135,317 134,980 106,627 24.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.93% 0.36% 1.81% 5.04% 5.09% 3.41% -
ROE 10.94% 0.46% 3.56% 11.63% 7.23% 1.15% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 180.53 81.87 168.41 258.88 138.25 24.92 48.56%
EPS 10.72 0.37 3.49 10.24 5.93 0.86 65.58%
DPS 0.36 0.14 1.02 0.25 0.00 0.00 -
NAPS 0.98 0.81 0.98 0.88 0.82 0.75 5.49%
Adjusted Per Share Value based on latest NOSH - 135,317
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 143.45 57.50 65.52 87.80 46.77 6.66 84.71%
EPS 8.52 0.26 1.36 3.47 2.01 0.23 105.85%
DPS 0.29 0.10 0.40 0.08 0.00 0.00 -
NAPS 0.7787 0.5689 0.3813 0.2985 0.2774 0.2004 31.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.47 1.47 1.38 1.94 1.28 0.00 -
P/RPS 0.81 1.80 0.82 0.75 0.93 0.00 -
P/EPS 13.71 396.44 39.57 18.95 21.59 0.00 -
EY 7.29 0.25 2.53 5.28 4.63 0.00 -
DY 0.25 0.09 0.74 0.13 0.00 0.00 -
P/NAPS 1.50 1.81 1.41 2.20 1.56 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/05/15 27/05/14 27/05/13 21/05/12 27/05/11 - -
Price 1.37 1.45 1.72 1.70 1.29 0.00 -
P/RPS 0.76 1.77 1.02 0.66 0.93 0.00 -
P/EPS 12.78 391.05 49.32 16.60 21.76 0.00 -
EY 7.83 0.26 2.03 6.02 4.60 0.00 -
DY 0.26 0.10 0.60 0.15 0.00 0.00 -
P/NAPS 1.40 1.79 1.76 1.93 1.57 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