[SBCCORP] QoQ Quarter Result on 31-Dec-2002 [#3]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -1740.17%
YoY- -658.5%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,898 29,218 23,848 11,940 18,832 17,999 21,056 11.81%
PBT 4,143 2,813 4,623 -1,232 640 3,910 1,007 156.53%
Tax -1,326 -1,232 -1,880 -687 -523 -832 424 -
NP 2,817 1,581 2,743 -1,919 117 3,078 1,431 57.00%
-
NP to SH 2,817 1,581 2,743 -1,919 117 3,078 1,431 57.00%
-
Tax Rate 32.01% 43.80% 40.67% - 81.72% 21.28% -42.11% -
Total Cost 22,081 27,637 21,105 13,859 18,715 14,921 19,625 8.17%
-
Net Worth 191,927 192,882 166,818 178,766 483,600 185,277 209,879 -5.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 834 - - - - -
Div Payout % - - 30.41% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 191,927 192,882 166,818 178,766 483,600 185,277 209,879 -5.78%
NOSH 77,390 79,050 83,409 72,965 195,000 74,708 52,999 28.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.31% 5.41% 11.50% -16.07% 0.62% 17.10% 6.80% -
ROE 1.47% 0.82% 1.64% -1.07% 0.02% 1.66% 0.68% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.17 36.96 28.59 16.36 9.66 24.09 39.73 -13.11%
EPS 3.64 2.00 3.64 -2.63 0.06 4.12 2.70 22.01%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.00 2.45 2.48 2.48 3.96 -26.78%
Adjusted Per Share Value based on latest NOSH - 72,965
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.65 11.32 9.24 4.63 7.30 6.97 8.16 11.81%
EPS 1.09 0.61 1.06 -0.74 0.05 1.19 0.55 57.71%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.7435 0.7472 0.6463 0.6925 1.8735 0.7178 0.8131 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 0.84 0.77 0.81 0.87 0.96 0.85 -
P/RPS 3.73 2.27 2.69 4.95 9.01 3.98 2.14 44.78%
P/EPS 32.97 42.00 23.41 -30.80 1,450.00 23.30 31.48 3.12%
EY 3.03 2.38 4.27 -3.25 0.07 4.29 3.18 -3.16%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.39 0.33 0.35 0.39 0.21 73.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 -
Price 1.30 1.16 0.82 0.81 0.83 0.98 1.10 -
P/RPS 4.04 3.14 2.87 4.95 8.59 4.07 2.77 28.57%
P/EPS 35.71 58.00 24.93 -30.80 1,383.33 23.79 40.74 -8.40%
EY 2.80 1.72 4.01 -3.25 0.07 4.20 2.45 9.30%
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.41 0.33 0.33 0.40 0.28 51.03%

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