[SBCCORP] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14.66%
YoY- 163.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 28,668 18,139 12,365 31,831 15,347 18,130 27,134 3.73%
PBT 1,148 980 -4,515 851 764 970 -447 -
Tax -372 -750 517 -413 -382 -800 1,010 -
NP 776 230 -3,998 438 382 170 563 23.82%
-
NP to SH 776 230 -3,998 438 382 170 563 23.82%
-
Tax Rate 32.40% 76.53% - 48.53% 50.00% 82.47% - -
Total Cost 27,892 17,909 16,363 31,393 14,965 17,960 26,571 3.28%
-
Net Worth 214,638 212,749 164,395 221,479 222,556 216,952 221,060 -1.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 821 - - - 827 -
Div Payout % - - 0.00% - - - 147.06% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 214,638 212,749 164,395 221,479 222,556 216,952 221,060 -1.94%
NOSH 82,553 82,142 82,197 82,641 83,043 80,952 82,794 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.71% 1.27% -32.33% 1.38% 2.49% 0.94% 2.07% -
ROE 0.36% 0.11% -2.43% 0.20% 0.17% 0.08% 0.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.73 22.08 15.04 38.52 18.48 22.40 32.77 3.94%
EPS 0.94 0.28 -4.85 0.53 0.46 0.21 0.68 24.06%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.60 2.59 2.00 2.68 2.68 2.68 2.67 -1.75%
Adjusted Per Share Value based on latest NOSH - 82,641
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.11 7.03 4.79 12.33 5.95 7.02 10.51 3.76%
EPS 0.30 0.09 -1.55 0.17 0.15 0.07 0.22 22.94%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.32 -
NAPS 0.8315 0.8242 0.6369 0.858 0.8622 0.8405 0.8564 -1.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.65 0.61 0.59 0.65 0.55 0.62 -
P/RPS 1.93 2.94 4.06 1.53 3.52 2.46 1.89 1.40%
P/EPS 71.28 232.14 -12.54 111.32 141.30 261.90 91.18 -15.12%
EY 1.40 0.43 -7.97 0.90 0.71 0.38 1.10 17.42%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.61 -
P/NAPS 0.26 0.25 0.31 0.22 0.24 0.21 0.23 8.50%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 09/08/07 24/05/07 14/02/07 23/11/06 24/08/06 26/05/06 -
Price 0.66 0.65 0.60 0.63 0.56 0.54 0.61 -
P/RPS 1.90 2.94 3.99 1.64 3.03 2.41 1.86 1.42%
P/EPS 70.21 232.14 -12.34 118.87 121.74 257.14 89.71 -15.06%
EY 1.42 0.43 -8.11 0.84 0.82 0.39 1.11 17.82%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.64 -
P/NAPS 0.25 0.25 0.30 0.24 0.21 0.20 0.23 5.71%

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