[SBCCORP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 88.15%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 34,026 17,864 66,867 49,153 38,669 18,592 86,317 -46.20%
PBT 1,372 653 3,321 3,322 1,974 905 6,996 -66.21%
Tax -1,047 -548 -1,071 -1,830 -1,181 -760 -4,923 -64.33%
NP 325 105 2,250 1,492 793 145 2,073 -70.89%
-
NP to SH 325 105 2,250 1,492 793 145 2,073 -70.89%
-
Tax Rate 76.31% 83.92% 32.25% 55.09% 59.83% 83.98% 70.37% -
Total Cost 33,701 17,759 64,617 47,661 37,876 18,447 84,244 -45.67%
-
Net Worth 194,999 188,999 194,999 195,301 198,676 224,266 212,526 -5.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 833 - - - 871 -
Div Payout % - - 37.04% - - - 42.02% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 194,999 188,999 194,999 195,301 198,676 224,266 212,526 -5.57%
NOSH 83,333 80,769 83,333 83,820 85,268 96,666 87,100 -2.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.96% 0.59% 3.36% 3.04% 2.05% 0.78% 2.40% -
ROE 0.17% 0.06% 1.15% 0.76% 0.40% 0.06% 0.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.83 22.12 80.24 58.64 45.35 19.23 99.10 -44.60%
EPS 0.39 0.13 2.70 1.78 0.93 0.15 2.38 -70.02%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.34 2.34 2.34 2.33 2.33 2.32 2.44 -2.74%
Adjusted Per Share Value based on latest NOSH - 82,235
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.18 6.92 25.90 19.04 14.98 7.20 33.44 -46.21%
EPS 0.13 0.04 0.87 0.58 0.31 0.06 0.80 -70.18%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.34 -
NAPS 0.7554 0.7322 0.7554 0.7566 0.7697 0.8688 0.8233 -5.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.67 0.86 0.87 0.82 0.80 1.19 -
P/RPS 1.27 3.03 1.07 1.48 1.81 4.16 1.20 3.84%
P/EPS 133.33 515.38 31.85 48.88 88.17 533.33 50.00 92.18%
EY 0.75 0.19 3.14 2.05 1.13 0.19 2.00 -47.96%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.84 -
P/NAPS 0.22 0.29 0.37 0.37 0.35 0.34 0.49 -41.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 27/05/05 22/02/05 25/11/04 25/08/04 28/05/04 -
Price 0.69 0.63 0.69 0.86 0.83 0.80 0.99 -
P/RPS 1.69 2.85 0.86 1.47 1.83 4.16 1.00 41.83%
P/EPS 176.92 484.62 25.56 48.31 89.25 533.33 41.60 162.26%
EY 0.57 0.21 3.91 2.07 1.12 0.19 2.40 -61.61%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.01 -
P/NAPS 0.29 0.27 0.29 0.37 0.36 0.34 0.41 -20.59%

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