[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 61.76%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 72,556 77,673 87,077 66,956 72,520 69,934 57,066 17.41%
PBT 3,920 -1,931 3,445 3,464 3,880 1,539 2,648 29.98%
Tax -3,000 -1,078 -2,126 -2,364 -3,200 -486 -1,994 31.39%
NP 920 -3,009 1,318 1,100 680 1,053 653 25.75%
-
NP to SH 920 -3,009 1,318 1,100 680 1,053 653 25.75%
-
Tax Rate 76.53% - 61.71% 68.24% 82.47% 31.58% 75.30% -
Total Cost 71,636 80,682 85,758 65,856 71,840 68,881 56,413 17.31%
-
Net Worth 212,749 213,880 220,876 219,999 216,952 219,649 221,745 -2.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 825 - - - 822 - -
Div Payout % - 0.00% - - - 78.12% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 212,749 213,880 220,876 219,999 216,952 219,649 221,745 -2.73%
NOSH 82,142 82,579 82,416 82,089 80,952 82,265 83,050 -0.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.27% -3.87% 1.51% 1.64% 0.94% 1.51% 1.14% -
ROE 0.43% -1.41% 0.60% 0.50% 0.31% 0.48% 0.29% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.33 94.06 105.66 81.56 89.58 85.01 68.71 18.28%
EPS 1.12 -3.65 1.60 1.34 0.84 1.28 0.79 26.28%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.59 2.59 2.68 2.68 2.68 2.67 2.67 -2.01%
Adjusted Per Share Value based on latest NOSH - 83,043
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.58 29.53 33.10 25.45 27.57 26.59 21.69 17.42%
EPS 0.35 -1.14 0.50 0.42 0.26 0.40 0.25 25.22%
DPS 0.00 0.31 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.8088 0.8131 0.8397 0.8364 0.8248 0.835 0.843 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.61 0.59 0.65 0.55 0.62 0.73 -
P/RPS 0.74 0.65 0.56 0.80 0.61 0.73 1.06 -21.35%
P/EPS 58.04 -16.74 36.87 48.51 65.48 48.44 92.80 -26.92%
EY 1.72 -5.97 2.71 2.06 1.53 2.06 1.08 36.49%
DY 0.00 1.64 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.25 0.24 0.22 0.24 0.21 0.23 0.27 -5.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 24/05/07 14/02/07 23/11/06 24/08/06 26/05/06 23/02/06 -
Price 0.65 0.60 0.63 0.56 0.54 0.61 0.80 -
P/RPS 0.74 0.64 0.60 0.69 0.60 0.72 1.16 -25.95%
P/EPS 58.04 -16.47 39.38 41.79 64.29 47.66 101.69 -31.26%
EY 1.72 -6.07 2.54 2.39 1.56 2.10 0.98 45.65%
DY 0.00 1.67 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.25 0.23 0.24 0.21 0.20 0.23 0.30 -11.47%

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