[SBCCORP] QoQ Quarter Result on 31-Dec-2003 [#3]

Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -173.34%
YoY- -7.66%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,077 18,592 7,594 24,607 24,898 29,218 23,848 -10.81%
PBT 1,069 905 -495 535 4,143 2,813 4,623 -62.22%
Tax -421 -760 236 -2,601 -1,326 -1,232 -1,880 -63.02%
NP 648 145 -259 -2,066 2,817 1,581 2,743 -61.68%
-
NP to SH 648 145 -259 -2,066 2,817 1,581 2,743 -61.68%
-
Tax Rate 39.38% 83.98% - 486.17% 32.01% 43.80% 40.67% -
Total Cost 19,429 18,447 7,853 26,673 22,081 27,637 21,105 -5.35%
-
Net Worth 191,118 224,266 146,967 178,760 191,927 192,882 166,818 9.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 602 - - - 834 -
Div Payout % - - 0.00% - - - 30.41% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 191,118 224,266 146,967 178,760 191,927 192,882 166,818 9.46%
NOSH 82,025 96,666 60,232 73,262 77,390 79,050 83,409 -1.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.23% 0.78% -3.41% -8.40% 11.31% 5.41% 11.50% -
ROE 0.34% 0.06% -0.18% -1.16% 1.47% 0.82% 1.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.48 19.23 12.61 33.59 32.17 36.96 28.59 -9.80%
EPS 0.79 0.15 -0.43 -2.82 3.64 2.00 3.64 -63.78%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.33 2.32 2.44 2.44 2.48 2.44 2.00 10.68%
Adjusted Per Share Value based on latest NOSH - 73,262
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.78 7.20 2.94 9.53 9.65 11.32 9.24 -10.80%
EPS 0.25 0.06 -0.10 -0.80 1.09 0.61 1.06 -61.72%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.32 -
NAPS 0.7404 0.8688 0.5694 0.6925 0.7435 0.7472 0.6463 9.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.82 0.80 1.19 1.15 1.20 0.84 0.77 -
P/RPS 3.35 4.16 9.44 3.42 3.73 2.27 2.69 15.70%
P/EPS 103.80 533.33 -276.74 -40.78 32.97 42.00 23.41 169.16%
EY 0.96 0.19 -0.36 -2.45 3.03 2.38 4.27 -62.92%
DY 0.00 0.00 0.84 0.00 0.00 0.00 1.30 -
P/NAPS 0.35 0.34 0.49 0.47 0.48 0.34 0.39 -6.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 -
Price 0.83 0.80 0.99 1.24 1.30 1.16 0.82 -
P/RPS 3.39 4.16 7.85 3.69 4.04 3.14 2.87 11.70%
P/EPS 105.06 533.33 -230.23 -43.97 35.71 58.00 24.93 160.21%
EY 0.95 0.19 -0.43 -2.27 2.80 1.72 4.01 -61.61%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.22 -
P/NAPS 0.36 0.34 0.41 0.51 0.52 0.48 0.41 -8.28%

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