[SBCCORP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 114.9%
YoY- -53.2%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 65,308 33,478 18,130 69,934 42,800 34,026 17,864 136.75%
PBT 2,584 1,732 970 1,539 1,986 1,372 653 149.55%
Tax -1,595 -1,182 -800 -486 -1,496 -1,047 -548 103.45%
NP 989 550 170 1,053 490 325 105 344.18%
-
NP to SH 989 550 170 1,053 490 325 105 344.18%
-
Tax Rate 61.73% 68.24% 82.47% 31.58% 75.33% 76.31% 83.92% -
Total Cost 64,319 32,928 17,960 68,881 42,310 33,701 17,759 135.28%
-
Net Worth 220,876 219,999 216,952 219,649 221,745 194,999 188,999 10.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 822 - - - -
Div Payout % - - - 78.12% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 220,876 219,999 216,952 219,649 221,745 194,999 188,999 10.91%
NOSH 82,416 82,089 80,952 82,265 83,050 83,333 80,769 1.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.51% 1.64% 0.94% 1.51% 1.14% 0.96% 0.59% -
ROE 0.45% 0.25% 0.08% 0.48% 0.22% 0.17% 0.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 79.24 40.78 22.40 85.01 51.53 40.83 22.12 133.57%
EPS 1.20 0.67 0.21 1.28 0.59 0.39 0.13 338.26%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.68 2.68 2.68 2.67 2.67 2.34 2.34 9.43%
Adjusted Per Share Value based on latest NOSH - 82,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.83 12.73 6.89 26.59 16.27 12.94 6.79 136.79%
EPS 0.38 0.21 0.06 0.40 0.19 0.12 0.04 346.71%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.8397 0.8364 0.8248 0.835 0.843 0.7413 0.7185 10.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.59 0.65 0.55 0.62 0.73 0.52 0.67 -
P/RPS 0.74 1.59 2.46 0.73 1.42 1.27 3.03 -60.82%
P/EPS 49.17 97.01 261.90 48.44 123.73 133.33 515.38 -79.03%
EY 2.03 1.03 0.38 2.06 0.81 0.75 0.19 383.00%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.21 0.23 0.27 0.22 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 -
Price 0.63 0.56 0.54 0.61 0.80 0.69 0.63 -
P/RPS 0.80 1.37 2.41 0.72 1.55 1.69 2.85 -57.02%
P/EPS 52.50 83.58 257.14 47.66 135.59 176.92 484.62 -77.18%
EY 1.90 1.20 0.39 2.10 0.74 0.57 0.21 332.46%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.20 0.23 0.30 0.29 0.27 -7.53%

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