[SBCCORP] QoQ 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- 109.52%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter 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 27,134 8,774 16,162 17,864 17,714 10,484 44.21%
PBT 970 -447 614 719 653 1 1,348 -19.74%
Tax -800 1,010 -448 -499 -548 759 -649 15.00%
NP 170 563 166 220 105 760 699 -61.13%
-
NP to SH 170 563 166 220 105 760 699 -61.13%
-
Tax Rate 82.47% - 72.96% 69.40% 83.92% -75,900.00% 48.15% -
Total Cost 17,960 26,571 8,608 15,942 17,759 16,954 9,785 50.07%
-
Net Worth 216,952 221,060 221,610 190,666 188,999 193,304 191,608 8.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 827 - - - 826 - -
Div Payout % - 147.06% - - - 108.70% - -
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 216,952 221,060 221,610 190,666 188,999 193,304 191,608 8.65%
NOSH 80,952 82,794 82,999 81,481 80,769 82,608 82,235 -1.04%
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% 2.07% 1.89% 1.36% 0.59% 4.29% 6.67% -
ROE 0.08% 0.25% 0.07% 0.12% 0.06% 0.39% 0.36% -
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 32.77 10.57 19.84 22.12 21.44 12.75 45.74%
EPS 0.21 0.68 0.20 0.27 0.13 0.92 0.85 -60.72%
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 6.89 10.32 3.34 6.14 6.79 6.73 3.99 44.07%
EPS 0.06 0.21 0.06 0.08 0.04 0.29 0.27 -63.41%
DPS 0.00 0.31 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.8248 0.8404 0.8425 0.7248 0.7185 0.7349 0.7284 8.66%
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 1.89 6.91 2.62 3.03 4.01 6.82 -49.42%
P/EPS 261.90 91.18 365.00 192.59 515.38 93.48 102.35 87.40%
EY 0.38 1.10 0.27 0.52 0.19 1.07 0.98 -46.91%
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 1.86 7.57 3.48 2.85 3.22 6.75 -49.76%
P/EPS 257.14 89.71 400.00 255.56 484.62 75.00 101.18 86.54%
EY 0.39 1.11 0.25 0.39 0.21 1.33 0.99 -46.35%
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