[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 206.56%
YoY- 53328.31%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 102,768 70,676 47,962 31,414 30,584 53,044 64,603 36.23%
PBT 10,640 -9,860 3,967 3,754 -2,038 8 83 2434.89%
Tax -3,398 1,776 -2,679 -1,689 -1,358 -1,536 -3,777 -6.80%
NP 7,242 -8,084 1,288 2,065 -3,396 -1,528 -3,694 -
-
NP to SH 8,188 -7,160 2,229 2,838 -2,664 -796 -3,043 -
-
Tax Rate 31.94% - 67.53% 44.99% - 19,200.00% 4,550.60% -
Total Cost 95,526 78,760 46,674 29,349 33,980 54,572 68,297 25.04%
-
Net Worth 387,373 382,678 382,678 385,025 380,330 382,678 382,678 0.81%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 387,373 382,678 382,678 385,025 380,330 382,678 382,678 0.81%
NOSH 234,830 234,830 234,830 234,830 234,830 234,830 234,830 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.05% -11.44% 2.69% 6.57% -11.10% -2.88% -5.72% -
ROE 2.11% -1.87% 0.58% 0.74% -0.70% -0.21% -0.80% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.77 30.10 20.43 13.38 13.03 22.59 27.52 36.21%
EPS 3.48 -3.04 0.95 1.21 -1.14 -0.32 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.63 1.64 1.62 1.63 1.63 0.81%
Adjusted Per Share Value based on latest NOSH - 234,830
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.81 27.38 18.58 12.17 11.85 20.55 25.03 36.21%
EPS 3.17 -2.77 0.86 1.10 -1.03 -0.31 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5007 1.4825 1.4825 1.4916 1.4734 1.4825 1.4825 0.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.57 0.50 0.495 0.555 0.68 0.715 0.74 -
P/RPS 1.30 1.66 2.42 4.15 5.22 3.16 2.69 -38.38%
P/EPS 16.34 -16.39 52.14 45.90 -59.93 -210.88 -57.09 -
EY 6.12 -6.10 1.92 2.18 -1.67 -0.47 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.30 0.34 0.42 0.44 0.45 -15.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 22/02/18 30/11/17 21/08/17 24/05/17 -
Price 0.495 0.54 0.51 0.505 0.635 0.685 0.785 -
P/RPS 1.13 1.79 2.50 3.77 4.87 3.03 2.85 -45.99%
P/EPS 14.19 -17.71 53.72 41.77 -55.96 -202.03 -60.56 -
EY 7.05 -5.65 1.86 2.39 -1.79 -0.49 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.31 0.31 0.39 0.42 0.48 -26.87%

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