[SBCCORP] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 7.87%
YoY- 133.83%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 16,162 17,864 17,714 10,484 20,077 18,592 7,594 65.38%
PBT 719 653 1 1,348 1,069 905 -495 -
Tax -499 -548 759 -649 -421 -760 236 -
NP 220 105 760 699 648 145 -259 -
-
NP to SH 220 105 760 699 648 145 -259 -
-
Tax Rate 69.40% 83.92% -75,900.00% 48.15% 39.38% 83.98% - -
Total Cost 15,942 17,759 16,954 9,785 19,429 18,447 7,853 60.25%
-
Net Worth 190,666 188,999 193,304 191,608 191,118 224,266 146,967 18.93%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 826 - - - 602 -
Div Payout % - - 108.70% - - - 0.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 190,666 188,999 193,304 191,608 191,118 224,266 146,967 18.93%
NOSH 81,481 80,769 82,608 82,235 82,025 96,666 60,232 22.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.36% 0.59% 4.29% 6.67% 3.23% 0.78% -3.41% -
ROE 0.12% 0.06% 0.39% 0.36% 0.34% 0.06% -0.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.84 22.12 21.44 12.75 24.48 19.23 12.61 35.23%
EPS 0.27 0.13 0.92 0.85 0.79 0.15 -0.43 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.34 2.34 2.34 2.33 2.33 2.32 2.44 -2.74%
Adjusted Per Share Value based on latest NOSH - 82,235
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.14 6.79 6.73 3.99 7.63 7.07 2.89 65.18%
EPS 0.08 0.04 0.29 0.27 0.25 0.06 -0.10 -
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.23 -
NAPS 0.7248 0.7185 0.7349 0.7284 0.7266 0.8526 0.5587 18.92%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.67 0.86 0.87 0.82 0.80 1.19 -
P/RPS 2.62 3.03 4.01 6.82 3.35 4.16 9.44 -57.41%
P/EPS 192.59 515.38 93.48 102.35 103.80 533.33 -276.74 -
EY 0.52 0.19 1.07 0.98 0.96 0.19 -0.36 -
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.84 -
P/NAPS 0.22 0.29 0.37 0.37 0.35 0.34 0.49 -41.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 27/05/05 22/02/05 25/11/04 25/08/04 28/05/04 -
Price 0.69 0.63 0.69 0.86 0.83 0.80 0.99 -
P/RPS 3.48 2.85 3.22 6.75 3.39 4.16 7.85 -41.83%
P/EPS 255.56 484.62 75.00 101.18 105.06 533.33 -230.23 -
EY 0.39 0.21 1.33 0.99 0.95 0.19 -0.43 -
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.01 -
P/NAPS 0.29 0.27 0.29 0.37 0.36 0.34 0.41 -20.59%

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