[SBCCORP] QoQ Quarter Result on 31-Mar-2016 [#4]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 115.28%
YoY- -92.69%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,629 11,914 20,125 21,668 29,833 42,693 56,543 -47.15%
PBT 593 1,097 378 -1,261 -294 7,531 12,926 -87.06%
Tax -1,391 -792 -382 1,591 -2,087 -1,836 -2,992 -39.84%
NP -798 305 -4 330 -2,381 5,695 9,934 -
-
NP to SH -643 573 66 360 -2,356 5,671 9,999 -
-
Tax Rate 234.57% 72.20% 101.06% - - 24.38% 23.15% -
Total Cost 22,427 11,609 20,129 21,338 32,214 36,998 46,609 -38.45%
-
Net Worth 385,025 393,937 363,000 395,999 388,739 393,689 387,285 -0.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 1,103 - - - -
Div Payout % - - - 306.67% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 385,025 393,937 363,000 395,999 388,739 393,689 387,285 -0.38%
NOSH 234,830 238,750 220,000 239,999 235,600 234,338 234,718 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -3.69% 2.56% -0.02% 1.52% -7.98% 13.34% 17.57% -
ROE -0.17% 0.15% 0.02% 0.09% -0.61% 1.44% 2.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.21 4.99 9.15 9.03 12.66 18.22 24.09 -47.17%
EPS -0.27 0.24 0.03 0.15 -1.00 2.42 4.26 -
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.65 1.65 1.65 1.68 1.65 -0.40%
Adjusted Per Share Value based on latest NOSH - 239,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.38 4.62 7.80 8.39 11.56 16.54 21.90 -47.13%
EPS -0.25 0.22 0.03 0.14 -0.91 2.20 3.87 -
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 1.4916 1.5261 1.4063 1.5341 1.506 1.5252 1.5004 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.67 0.695 0.70 0.71 0.775 0.78 0.90 -
P/RPS 7.27 13.93 7.65 7.86 6.12 4.28 3.74 55.44%
P/EPS -244.63 289.58 2,333.33 473.33 -77.50 32.23 21.13 -
EY -0.41 0.35 0.04 0.21 -1.29 3.10 4.73 -
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.43 0.47 0.46 0.55 -17.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 26/08/16 31/05/16 19/02/16 24/11/15 25/08/15 -
Price 0.705 0.68 0.71 0.70 0.735 0.795 0.665 -
P/RPS 7.65 13.63 7.76 7.75 5.80 4.36 2.76 96.71%
P/EPS -257.41 283.33 2,366.67 466.67 -73.50 32.85 15.61 -
EY -0.39 0.35 0.04 0.21 -1.36 3.04 6.41 -
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.42 0.45 0.47 0.40 4.91%

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