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

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -64.67%
YoY- 418.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 87,077 57,066 65,537 104,964 61,308 80,785 130,225 0.43%
PBT 3,445 2,648 4,429 9,986 702 814 1,093 -1.22%
Tax -2,126 -1,994 -2,440 -6,878 -1,679 -718 -64 -3.69%
NP 1,318 653 1,989 3,108 -977 96 1,029 -0.26%
-
NP to SH 1,318 653 1,989 3,108 -977 96 1,029 -0.26%
-
Tax Rate 61.71% 75.30% 55.09% 68.88% 239.17% 88.21% 5.86% -
Total Cost 85,758 56,413 63,548 101,856 62,285 80,689 129,196 0.44%
-
Net Worth 220,876 221,745 195,301 202,407 220,154 45,692 89,814 -0.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 220,876 221,745 195,301 202,407 220,154 45,692 89,814 -0.96%
NOSH 82,416 83,050 83,820 82,953 89,859 27,692 50,457 -0.52%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 1.51% 1.14% 3.04% 2.96% -1.59% 0.12% 0.79% -
ROE 0.60% 0.29% 1.02% 1.54% -0.44% 0.21% 1.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 105.66 68.71 78.19 126.53 68.23 291.72 258.09 0.96%
EPS 1.60 0.79 2.37 3.75 -1.72 -0.35 2.04 0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.67 2.33 2.44 2.45 1.65 1.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 73,262
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 33.10 21.69 24.92 39.90 23.31 30.71 49.51 0.43%
EPS 0.50 0.25 0.76 1.18 -0.37 0.04 0.39 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.843 0.7425 0.7695 0.837 0.1737 0.3414 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.59 0.73 0.87 1.15 0.81 0.80 0.00 -
P/RPS 0.56 1.06 1.11 0.91 1.19 0.27 0.00 -100.00%
P/EPS 36.87 92.80 36.66 30.69 -74.47 230.77 0.00 -100.00%
EY 2.71 1.08 2.73 3.26 -1.34 0.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.37 0.47 0.33 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 14/02/07 23/02/06 22/02/05 24/02/04 28/02/03 08/02/02 25/02/00 -
Price 0.63 0.80 0.86 1.24 0.81 0.81 2.30 -
P/RPS 0.60 1.16 1.10 0.98 1.19 0.28 0.89 0.42%
P/EPS 39.38 101.69 36.24 33.10 -74.47 233.65 112.75 1.13%
EY 2.54 0.98 2.76 3.02 -1.34 0.43 0.89 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.37 0.51 0.33 0.49 1.29 1.82%

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