[SBCCORP] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -81.33%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 108,256 72,556 72,520 71,456 74,368 116,872 71,996 7.02%
PBT 7,516 3,920 3,880 2,612 3,620 11,252 15,640 -11.48%
Tax -2,264 -3,000 -3,200 -2,192 -3,040 -4,928 -3,328 -6.21%
NP 5,252 920 680 420 580 6,324 12,312 -13.22%
-
NP to SH 5,256 920 680 420 580 6,324 12,312 -13.21%
-
Tax Rate 30.12% 76.53% 82.47% 83.92% 83.98% 43.80% 21.28% -
Total Cost 103,004 71,636 71,840 71,036 73,788 110,548 59,684 9.51%
-
Net Worth 218,173 212,749 216,952 188,999 224,266 192,882 185,277 2.75%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 218,173 212,749 216,952 188,999 224,266 192,882 185,277 2.75%
NOSH 82,641 82,142 80,952 80,769 96,666 79,050 74,708 1.69%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.85% 1.27% 0.94% 0.59% 0.78% 5.41% 17.10% -
ROE 2.41% 0.43% 0.31% 0.22% 0.26% 3.28% 6.65% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 130.99 88.33 89.58 88.47 76.93 147.85 96.37 5.24%
EPS 6.36 1.12 0.84 0.52 0.60 8.00 16.48 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.59 2.68 2.34 2.32 2.44 2.48 1.04%
Adjusted Per Share Value based on latest NOSH - 80,769
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 41.16 27.58 27.57 27.17 28.27 44.43 27.37 7.03%
EPS 2.00 0.35 0.26 0.16 0.22 2.40 4.68 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8294 0.8088 0.8248 0.7185 0.8526 0.7333 0.7044 2.75%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.51 0.65 0.55 0.67 0.80 0.84 0.96 -
P/RPS 0.39 0.74 0.61 0.76 1.04 0.57 1.00 -14.51%
P/EPS 8.02 58.04 65.48 128.85 133.33 10.50 5.83 5.45%
EY 12.47 1.72 1.53 0.78 0.75 9.52 17.17 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.21 0.29 0.34 0.34 0.39 -11.28%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 09/08/07 24/08/06 23/08/05 25/08/04 27/08/03 28/08/02 -
Price 0.44 0.65 0.54 0.63 0.80 1.16 0.98 -
P/RPS 0.34 0.74 0.60 0.71 1.04 0.78 1.02 -16.71%
P/EPS 6.92 58.04 64.29 121.15 133.33 14.50 5.95 2.54%
EY 14.45 1.72 1.56 0.83 0.75 6.90 16.82 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.20 0.27 0.34 0.48 0.40 -13.27%

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