[SBCCORP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -61.47%
YoY- 264.92%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 29,218 69,829 45,981 34,041 17,999 81,645 60,589 -38.58%
PBT 2,813 5,150 527 1,760 3,910 1,618 611 177.52%
Tax -1,232 -3,139 -1,260 -574 -832 -115 -539 73.78%
NP 1,581 2,011 -733 1,186 3,078 1,503 72 688.59%
-
NP to SH 1,581 2,011 -733 1,186 3,078 1,503 72 688.59%
-
Tax Rate 43.80% 60.95% 239.09% 32.61% 21.28% 7.11% 88.22% -
Total Cost 27,637 67,818 46,714 32,855 14,921 80,142 60,517 -40.78%
-
Net Worth 192,882 211,592 220,154 157,777 185,277 243,929 45,692 161.88%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 874 - - - - - -
Div Payout % - 43.48% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 192,882 211,592 220,154 157,777 185,277 243,929 45,692 161.88%
NOSH 79,050 87,434 89,859 78,888 74,708 61,598 27,692 101.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.41% 2.88% -1.59% 3.48% 17.10% 1.84% 0.12% -
ROE 0.82% 0.95% -0.33% 0.75% 1.66% 0.62% 0.16% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.96 79.86 51.17 43.15 24.09 132.54 218.79 -69.54%
EPS 2.00 2.37 -1.29 1.47 4.12 2.44 -0.26 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.42 2.45 2.00 2.48 3.96 1.65 29.89%
Adjusted Per Share Value based on latest NOSH - 195,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.11 26.55 17.48 12.94 6.84 31.04 23.03 -38.57%
EPS 0.60 0.76 -0.28 0.45 1.17 0.57 0.03 640.86%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.8044 0.837 0.5998 0.7044 0.9273 0.1737 161.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.84 0.77 0.81 0.87 0.96 0.85 0.80 -
P/RPS 2.27 0.96 1.58 2.02 3.98 0.64 0.37 236.24%
P/EPS 42.00 33.48 -99.30 57.87 23.30 34.84 307.69 -73.58%
EY 2.38 2.99 -1.01 1.73 4.29 2.87 0.33 274.63%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.33 0.44 0.39 0.21 0.48 -20.58%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 08/02/02 -
Price 1.16 0.82 0.81 0.83 0.98 1.10 0.81 -
P/RPS 3.14 1.03 1.58 1.92 4.07 0.83 0.37 317.68%
P/EPS 58.00 35.65 -99.30 55.21 23.79 45.08 311.54 -67.49%
EY 1.72 2.80 -1.01 1.81 4.20 2.22 0.32 207.79%
DY 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.33 0.42 0.40 0.28 0.49 -1.36%

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