[SBCCORP] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 104.79%
YoY- 946.94%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 69,829 45,981 34,041 17,999 81,645 60,589 37,993 50.10%
PBT 5,150 527 1,760 3,910 1,618 611 176 851.53%
Tax -3,139 -1,260 -574 -832 -115 -539 149 -
NP 2,011 -733 1,186 3,078 1,503 72 325 237.41%
-
NP to SH 2,011 -733 1,186 3,078 1,503 72 325 237.41%
-
Tax Rate 60.95% 239.09% 32.61% 21.28% 7.11% 88.22% -84.66% -
Total Cost 67,818 46,714 32,855 14,921 80,142 60,517 37,668 48.04%
-
Net Worth 211,592 220,154 157,777 185,277 243,929 45,692 144,932 28.72%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 874 - - - - - - -
Div Payout % 43.48% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 211,592 220,154 157,777 185,277 243,929 45,692 144,932 28.72%
NOSH 87,434 89,859 78,888 74,708 61,598 27,692 87,837 -0.30%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.88% -1.59% 3.48% 17.10% 1.84% 0.12% 0.86% -
ROE 0.95% -0.33% 0.75% 1.66% 0.62% 0.16% 0.22% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 79.86 51.17 43.15 24.09 132.54 218.79 43.25 50.56%
EPS 2.37 -1.29 1.47 4.12 2.44 -0.26 0.37 245.29%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.45 2.00 2.48 3.96 1.65 1.65 29.11%
Adjusted Per Share Value based on latest NOSH - 74,708
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.55 17.48 12.94 6.84 31.04 23.03 14.44 50.13%
EPS 0.76 -0.28 0.45 1.17 0.57 0.03 0.12 242.69%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8044 0.837 0.5998 0.7044 0.9273 0.1737 0.551 28.72%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.77 0.81 0.87 0.96 0.85 0.80 0.72 -
P/RPS 0.96 1.58 2.02 3.98 0.64 0.37 1.66 -30.60%
P/EPS 33.48 -99.30 57.87 23.30 34.84 307.69 194.59 -69.09%
EY 2.99 -1.01 1.73 4.29 2.87 0.33 0.51 225.48%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.44 0.39 0.21 0.48 0.44 -19.14%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 08/02/02 28/11/01 -
Price 0.82 0.81 0.83 0.98 1.10 0.81 0.78 -
P/RPS 1.03 1.58 1.92 4.07 0.83 0.37 1.80 -31.09%
P/EPS 35.65 -99.30 55.21 23.79 45.08 311.54 210.81 -69.45%
EY 2.80 -1.01 1.81 4.20 2.22 0.32 0.47 228.98%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.42 0.40 0.28 0.49 0.47 -19.43%

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