[SBCCORP] QoQ Cumulative Quarter Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-3001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -616.16%
YoY--%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 37,993 14,743 92,411 66,934 46,176 21,508 114,707 -52.09%
PBT 176 971 1,421 -993 916 964 2,555 -83.16%
Tax 149 -677 -350 993 -588 -956 1,174 -74.71%
NP 325 294 1,071 0 328 8 3,729 -80.31%
-
NP to SH 325 294 1,071 -1,693 328 8 3,729 -80.31%
-
Tax Rate -84.66% 69.72% 24.63% - 64.19% 99.17% -45.95% -
Total Cost 37,668 14,449 91,340 66,934 45,848 21,500 110,978 -51.30%
-
Net Worth 144,932 108,453 120,571 80,147 157,094 12,133 98,359 29.45%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 144,932 108,453 120,571 80,147 157,094 12,133 98,359 29.45%
NOSH 87,837 65,333 67,358 45,026 86,315 6,666 54,043 38.19%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.86% 1.99% 1.16% 0.00% 0.71% 0.04% 3.25% -
ROE 0.22% 0.27% 0.89% -2.11% 0.21% 0.07% 3.79% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 43.25 22.57 137.19 148.65 53.50 322.62 212.25 -65.33%
EPS 0.37 0.45 1.59 -3.76 0.38 -0.12 6.90 -85.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.66 1.79 1.78 1.82 1.82 1.82 -6.32%
Adjusted Per Share Value based on latest NOSH - 48,816
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.72 5.71 35.80 25.93 17.89 8.33 44.44 -52.09%
EPS 0.13 0.11 0.41 -0.66 0.13 0.00 1.44 -79.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5615 0.4202 0.4671 0.3105 0.6086 0.047 0.381 29.47%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.72 0.69 0.80 0.76 1.00 1.36 2.08 -
P/RPS 1.66 3.06 0.58 0.51 1.87 0.42 0.98 42.05%
P/EPS 194.59 153.33 50.31 -20.21 263.16 1,133.33 30.14 246.33%
EY 0.51 0.65 1.99 -4.95 0.38 0.09 3.32 -71.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.45 0.43 0.55 0.75 1.14 -46.95%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 28/08/01 31/05/01 26/02/01 24/11/00 25/08/00 26/05/00 -
Price 0.78 0.81 0.80 0.81 0.98 1.39 1.65 -
P/RPS 1.80 3.59 0.58 0.54 1.83 0.43 0.78 74.54%
P/EPS 210.81 180.00 50.31 -21.54 257.89 1,158.33 23.91 326.21%
EY 0.47 0.56 1.99 -4.64 0.39 0.09 4.18 -76.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.45 0.46 0.54 0.76 0.91 -35.60%

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