[SBCCORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 223.53%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 18,139 77,673 65,308 33,478 18,130 69,934 42,800 -43.66%
PBT 980 -1,931 2,584 1,732 970 1,539 1,986 -37.63%
Tax -750 -1,078 -1,595 -1,182 -800 -486 -1,496 -36.97%
NP 230 -3,009 989 550 170 1,053 490 -39.68%
-
NP to SH 230 -3,009 989 550 170 1,053 490 -39.68%
-
Tax Rate 76.53% - 61.73% 68.24% 82.47% 31.58% 75.33% -
Total Cost 17,909 80,682 64,319 32,928 17,960 68,881 42,310 -43.71%
-
Net Worth 212,749 213,880 220,876 219,999 216,952 219,649 221,745 -2.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 825 - - - 822 - -
Div Payout % - 0.00% - - - 78.12% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 212,749 213,880 220,876 219,999 216,952 219,649 221,745 -2.73%
NOSH 82,142 82,579 82,416 82,089 80,952 82,265 83,050 -0.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.27% -3.87% 1.51% 1.64% 0.94% 1.51% 1.14% -
ROE 0.11% -1.41% 0.45% 0.25% 0.08% 0.48% 0.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.08 94.06 79.24 40.78 22.40 85.01 51.53 -43.25%
EPS 0.28 -3.65 1.20 0.67 0.21 1.28 0.59 -39.24%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.59 2.59 2.68 2.68 2.68 2.67 2.67 -2.01%
Adjusted Per Share Value based on latest NOSH - 83,043
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.90 29.53 24.83 12.73 6.89 26.59 16.27 -43.64%
EPS 0.09 -1.14 0.38 0.21 0.06 0.40 0.19 -39.31%
DPS 0.00 0.31 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.8088 0.8131 0.8397 0.8364 0.8248 0.835 0.843 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.61 0.59 0.65 0.55 0.62 0.73 -
P/RPS 2.94 0.65 0.74 1.59 2.46 0.73 1.42 62.66%
P/EPS 232.14 -16.74 49.17 97.01 261.90 48.44 123.73 52.29%
EY 0.43 -5.97 2.03 1.03 0.38 2.06 0.81 -34.51%
DY 0.00 1.64 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.25 0.24 0.22 0.24 0.21 0.23 0.27 -5.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 24/05/07 14/02/07 23/11/06 24/08/06 26/05/06 23/02/06 -
Price 0.65 0.60 0.63 0.56 0.54 0.61 0.80 -
P/RPS 2.94 0.64 0.80 1.37 2.41 0.72 1.55 53.40%
P/EPS 232.14 -16.47 52.50 83.58 257.14 47.66 135.59 43.25%
EY 0.43 -6.07 1.90 1.20 0.39 2.10 0.74 -30.43%
DY 0.00 1.67 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.25 0.23 0.24 0.21 0.20 0.23 0.30 -11.47%

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