[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -141.2%
YoY- -1118.06%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 108,232 116,872 69,829 61,308 68,082 71,996 81,645 20.65%
PBT 13,912 11,252 5,150 702 3,520 15,640 1,618 319.15%
Tax -5,116 -4,928 -3,139 -1,679 -1,148 -3,328 -115 1152.61%
NP 8,796 6,324 2,011 -977 2,372 12,312 1,503 224.40%
-
NP to SH 8,796 6,324 2,011 -977 2,372 12,312 1,503 224.40%
-
Tax Rate 36.77% 43.80% 60.95% 239.17% 32.61% 21.28% 7.11% -
Total Cost 99,436 110,548 67,818 62,285 65,710 59,684 80,142 15.45%
-
Net Worth 193,387 192,882 211,592 220,154 157,777 185,277 243,929 -14.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 874 - - - - -
Div Payout % - - 43.48% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 193,387 192,882 211,592 220,154 157,777 185,277 243,929 -14.32%
NOSH 77,978 79,050 87,434 89,859 78,888 74,708 61,598 17.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.13% 5.41% 2.88% -1.59% 3.48% 17.10% 1.84% -
ROE 4.55% 3.28% 0.95% -0.44% 1.50% 6.65% 0.62% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 138.80 147.85 79.86 68.23 86.30 96.37 132.54 3.12%
EPS 11.28 8.00 2.37 -1.72 2.94 16.48 2.44 177.25%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.42 2.45 2.00 2.48 3.96 -26.78%
Adjusted Per Share Value based on latest NOSH - 72,965
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.93 45.28 27.05 23.75 26.38 27.89 31.63 20.65%
EPS 3.41 2.45 0.78 -0.38 0.92 4.77 0.58 225.39%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.7492 0.7472 0.8197 0.8529 0.6112 0.7178 0.945 -14.32%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 0.84 0.77 0.81 0.87 0.96 0.85 -
P/RPS 0.86 0.57 0.96 1.19 1.01 1.00 0.64 21.74%
P/EPS 10.64 10.50 33.48 -74.47 28.93 5.83 34.84 -54.61%
EY 9.40 9.52 2.99 -1.34 3.46 17.17 2.87 120.38%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.32 0.33 0.44 0.39 0.21 73.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 -
Price 1.30 1.16 0.82 0.81 0.83 0.98 1.10 -
P/RPS 0.94 0.78 1.03 1.19 0.96 1.02 0.83 8.64%
P/EPS 11.52 14.50 35.65 -74.47 27.60 5.95 45.08 -59.69%
EY 8.68 6.90 2.80 -1.34 3.62 16.82 2.22 147.98%
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.34 0.33 0.42 0.40 0.28 51.03%

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