[SBCCORP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 209.52%
YoY- -59.02%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,130 69,934 42,800 34,026 17,864 66,867 49,153 -48.66%
PBT 970 1,539 1,986 1,372 653 3,321 3,322 -56.08%
Tax -800 -486 -1,496 -1,047 -548 -1,071 -1,830 -42.48%
NP 170 1,053 490 325 105 2,250 1,492 -76.59%
-
NP to SH 170 1,053 490 325 105 2,250 1,492 -76.59%
-
Tax Rate 82.47% 31.58% 75.33% 76.31% 83.92% 32.25% 55.09% -
Total Cost 17,960 68,881 42,310 33,701 17,759 64,617 47,661 -47.92%
-
Net Worth 216,952 219,649 221,745 194,999 188,999 194,999 195,301 7.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 822 - - - 833 - -
Div Payout % - 78.12% - - - 37.04% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 216,952 219,649 221,745 194,999 188,999 194,999 195,301 7.28%
NOSH 80,952 82,265 83,050 83,333 80,769 83,333 83,820 -2.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.94% 1.51% 1.14% 0.96% 0.59% 3.36% 3.04% -
ROE 0.08% 0.48% 0.22% 0.17% 0.06% 1.15% 0.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.40 85.01 51.53 40.83 22.12 80.24 58.64 -47.44%
EPS 0.21 1.28 0.59 0.39 0.13 2.70 1.78 -76.03%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.68 2.67 2.67 2.34 2.34 2.34 2.33 9.80%
Adjusted Per Share Value based on latest NOSH - 81,481
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.02 27.09 16.58 13.18 6.92 25.90 19.04 -48.67%
EPS 0.07 0.41 0.19 0.13 0.04 0.87 0.58 -75.67%
DPS 0.00 0.32 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.8405 0.8509 0.8591 0.7554 0.7322 0.7554 0.7566 7.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.62 0.73 0.52 0.67 0.86 0.87 -
P/RPS 2.46 0.73 1.42 1.27 3.03 1.07 1.48 40.44%
P/EPS 261.90 48.44 123.73 133.33 515.38 31.85 48.88 207.14%
EY 0.38 2.06 0.81 0.75 0.19 3.14 2.05 -67.58%
DY 0.00 1.61 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.21 0.23 0.27 0.22 0.29 0.37 0.37 -31.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 27/05/05 22/02/05 -
Price 0.54 0.61 0.80 0.69 0.63 0.69 0.86 -
P/RPS 2.41 0.72 1.55 1.69 2.85 0.86 1.47 39.16%
P/EPS 257.14 47.66 135.59 176.92 484.62 25.56 48.31 205.78%
EY 0.39 2.10 0.74 0.57 0.21 3.91 2.07 -67.23%
DY 0.00 1.64 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 0.20 0.23 0.30 0.29 0.27 0.29 0.37 -33.71%

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