[SBCCORP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 446.9%
YoY- -81.97%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,864 66,867 49,153 38,669 18,592 86,317 78,723 -62.83%
PBT 653 3,321 3,322 1,974 905 6,996 7,490 -80.36%
Tax -548 -1,071 -1,830 -1,181 -760 -4,923 -5,159 -77.60%
NP 105 2,250 1,492 793 145 2,073 2,331 -87.36%
-
NP to SH 105 2,250 1,492 793 145 2,073 2,331 -87.36%
-
Tax Rate 83.92% 32.25% 55.09% 59.83% 83.98% 70.37% 68.88% -
Total Cost 17,759 64,617 47,661 37,876 18,447 84,244 76,392 -62.22%
-
Net Worth 188,999 194,999 195,301 198,676 224,266 212,526 202,407 -4.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 833 - - - 871 - -
Div Payout % - 37.04% - - - 42.02% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 188,999 194,999 195,301 198,676 224,266 212,526 202,407 -4.47%
NOSH 80,769 83,333 83,820 85,268 96,666 87,100 82,953 -1.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.59% 3.36% 3.04% 2.05% 0.78% 2.40% 2.96% -
ROE 0.06% 1.15% 0.76% 0.40% 0.06% 0.98% 1.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.12 80.24 58.64 45.35 19.23 99.10 94.90 -62.15%
EPS 0.13 2.70 1.78 0.93 0.15 2.38 2.81 -87.13%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.34 2.34 2.33 2.33 2.32 2.44 2.44 -2.75%
Adjusted Per Share Value based on latest NOSH - 82,025
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.79 25.42 18.69 14.70 7.07 32.81 29.93 -62.83%
EPS 0.04 0.86 0.57 0.30 0.06 0.79 0.89 -87.38%
DPS 0.00 0.32 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.7185 0.7413 0.7425 0.7553 0.8526 0.808 0.7695 -4.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.67 0.86 0.87 0.82 0.80 1.19 1.15 -
P/RPS 3.03 1.07 1.48 1.81 4.16 1.20 1.21 84.50%
P/EPS 515.38 31.85 48.88 88.17 533.33 50.00 40.93 442.07%
EY 0.19 3.14 2.05 1.13 0.19 2.00 2.44 -81.79%
DY 0.00 1.16 0.00 0.00 0.00 0.84 0.00 -
P/NAPS 0.29 0.37 0.37 0.35 0.34 0.49 0.47 -27.54%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 22/02/05 25/11/04 25/08/04 28/05/04 24/02/04 -
Price 0.63 0.69 0.86 0.83 0.80 0.99 1.24 -
P/RPS 2.85 0.86 1.47 1.83 4.16 1.00 1.31 67.97%
P/EPS 484.62 25.56 48.31 89.25 533.33 41.60 44.13 394.78%
EY 0.21 3.91 2.07 1.12 0.19 2.40 2.27 -79.57%
DY 0.00 1.45 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 0.27 0.29 0.37 0.36 0.34 0.41 0.51 -34.58%

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