[SBCCORP] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -93.01%
YoY- -90.83%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 18,139 18,130 17,864 18,592 29,218 17,999 14,743 3.51%
PBT 980 970 653 905 2,813 3,910 971 0.15%
Tax -750 -800 -548 -760 -1,232 -832 -677 1.72%
NP 230 170 105 145 1,581 3,078 294 -4.00%
-
NP to SH 230 170 105 145 1,581 3,078 294 -4.00%
-
Tax Rate 76.53% 82.47% 83.92% 83.98% 43.80% 21.28% 69.72% -
Total Cost 17,909 17,960 17,759 18,447 27,637 14,921 14,449 3.64%
-
Net Worth 212,749 216,952 188,999 224,266 192,882 185,277 108,453 11.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 212,749 216,952 188,999 224,266 192,882 185,277 108,453 11.87%
NOSH 82,142 80,952 80,769 96,666 79,050 74,708 65,333 3.88%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.27% 0.94% 0.59% 0.78% 5.41% 17.10% 1.99% -
ROE 0.11% 0.08% 0.06% 0.06% 0.82% 1.66% 0.27% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.08 22.40 22.12 19.23 36.96 24.09 22.57 -0.36%
EPS 0.28 0.21 0.13 0.15 2.00 4.12 0.45 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.68 2.34 2.32 2.44 2.48 1.66 7.69%
Adjusted Per Share Value based on latest NOSH - 96,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.90 6.89 6.79 7.07 11.11 6.84 5.60 3.53%
EPS 0.09 0.06 0.04 0.06 0.60 1.17 0.11 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8088 0.8248 0.7185 0.8526 0.7333 0.7044 0.4123 11.87%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.65 0.55 0.67 0.80 0.84 0.96 0.69 -
P/RPS 2.94 2.46 3.03 4.16 2.27 3.98 3.06 -0.66%
P/EPS 232.14 261.90 515.38 533.33 42.00 23.30 153.33 7.15%
EY 0.43 0.38 0.19 0.19 2.38 4.29 0.65 -6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.29 0.34 0.34 0.39 0.42 -8.27%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 09/08/07 24/08/06 23/08/05 25/08/04 27/08/03 28/08/02 28/08/01 -
Price 0.65 0.54 0.63 0.80 1.16 0.98 0.81 -
P/RPS 2.94 2.41 2.85 4.16 3.14 4.07 3.59 -3.27%
P/EPS 232.14 257.14 484.62 533.33 58.00 23.79 180.00 4.32%
EY 0.43 0.39 0.21 0.19 1.72 4.20 0.56 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.27 0.34 0.48 0.40 0.49 -10.60%

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