[SBCCORP] QoQ 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- 124.71%
YoY- 73.64%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter 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 12,365 31,831 15,347 18,130 27,134 8,774 62.50%
PBT 980 -4,515 851 764 970 -447 614 36.69%
Tax -750 517 -413 -382 -800 1,010 -448 41.12%
NP 230 -3,998 438 382 170 563 166 24.35%
-
NP to SH 230 -3,998 438 382 170 563 166 24.35%
-
Tax Rate 76.53% - 48.53% 50.00% 82.47% - 72.96% -
Total Cost 17,909 16,363 31,393 14,965 17,960 26,571 8,608 63.19%
-
Net Worth 212,749 164,395 221,479 222,556 216,952 221,060 221,610 -2.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 821 - - - 827 - -
Div Payout % - 0.00% - - - 147.06% - -
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 212,749 164,395 221,479 222,556 216,952 221,060 221,610 -2.69%
NOSH 82,142 82,197 82,641 83,043 80,952 82,794 82,999 -0.69%
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% -32.33% 1.38% 2.49% 0.94% 2.07% 1.89% -
ROE 0.11% -2.43% 0.20% 0.17% 0.08% 0.25% 0.07% -
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 15.04 38.52 18.48 22.40 32.77 10.57 63.63%
EPS 0.28 -4.85 0.53 0.46 0.21 0.68 0.20 25.22%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.59 2.00 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 4.70 12.10 5.83 6.89 10.32 3.34 62.42%
EPS 0.09 -1.52 0.17 0.15 0.06 0.21 0.06 31.13%
DPS 0.00 0.31 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.8088 0.625 0.842 0.8461 0.8248 0.8404 0.8425 -2.69%
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 4.06 1.53 3.52 2.46 1.89 6.91 -43.51%
P/EPS 232.14 -12.54 111.32 141.30 261.90 91.18 365.00 -26.10%
EY 0.43 -7.97 0.90 0.71 0.38 1.10 0.27 36.49%
DY 0.00 1.64 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.25 0.31 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 3.99 1.64 3.03 2.41 1.86 7.57 -46.86%
P/EPS 232.14 -12.34 118.87 121.74 257.14 89.71 400.00 -30.49%
EY 0.43 -8.11 0.84 0.82 0.39 1.11 0.25 43.69%
DY 0.00 1.67 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.25 0.30 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