[SBCCORP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -93.01%
YoY- -90.83%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 66,867 49,153 38,669 18,592 86,317 78,723 54,116 15.13%
PBT 3,321 3,322 1,974 905 6,996 7,490 6,956 -38.88%
Tax -1,071 -1,830 -1,181 -760 -4,923 -5,159 -2,558 -44.00%
NP 2,250 1,492 793 145 2,073 2,331 4,398 -36.00%
-
NP to SH 2,250 1,492 793 145 2,073 2,331 4,398 -36.00%
-
Tax Rate 32.25% 55.09% 59.83% 83.98% 70.37% 68.88% 36.77% -
Total Cost 64,617 47,661 37,876 18,447 84,244 76,392 49,718 19.07%
-
Net Worth 194,999 195,301 198,676 224,266 212,526 202,407 193,387 0.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 833 - - - 871 - - -
Div Payout % 37.04% - - - 42.02% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 194,999 195,301 198,676 224,266 212,526 202,407 193,387 0.55%
NOSH 83,333 83,820 85,268 96,666 87,100 82,953 77,978 4.52%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.36% 3.04% 2.05% 0.78% 2.40% 2.96% 8.13% -
ROE 1.15% 0.76% 0.40% 0.06% 0.98% 1.15% 2.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.24 58.64 45.35 19.23 99.10 94.90 69.40 10.14%
EPS 2.70 1.78 0.93 0.15 2.38 2.81 5.64 -38.77%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.34 2.33 2.33 2.32 2.44 2.44 2.48 -3.79%
Adjusted Per Share Value based on latest NOSH - 96,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.42 18.69 14.70 7.07 32.81 29.93 20.57 15.14%
EPS 0.86 0.57 0.30 0.06 0.79 0.89 1.67 -35.72%
DPS 0.32 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.7413 0.7425 0.7553 0.8526 0.808 0.7695 0.7352 0.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.86 0.87 0.82 0.80 1.19 1.15 1.20 -
P/RPS 1.07 1.48 1.81 4.16 1.20 1.21 1.73 -27.38%
P/EPS 31.85 48.88 88.17 533.33 50.00 40.93 21.28 30.81%
EY 3.14 2.05 1.13 0.19 2.00 2.44 4.70 -23.55%
DY 1.16 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.34 0.49 0.47 0.48 -15.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 22/02/05 25/11/04 25/08/04 28/05/04 24/02/04 21/11/03 -
Price 0.69 0.86 0.83 0.80 0.99 1.24 1.30 -
P/RPS 0.86 1.47 1.83 4.16 1.00 1.31 1.87 -40.39%
P/EPS 25.56 48.31 89.25 533.33 41.60 44.13 23.05 7.12%
EY 3.91 2.07 1.12 0.19 2.40 2.27 4.34 -6.71%
DY 1.45 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 0.29 0.37 0.36 0.34 0.41 0.51 0.52 -32.22%

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