[SBCCORP] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 178.18%
YoY- 270.83%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 33,478 34,026 38,669 54,116 34,041 37,993 46,176 -5.21%
PBT 1,732 1,372 1,974 6,956 1,760 176 916 11.19%
Tax -1,182 -1,047 -1,181 -2,558 -574 149 -588 12.33%
NP 550 325 793 4,398 1,186 325 328 8.99%
-
NP to SH 550 325 793 4,398 1,186 325 328 8.99%
-
Tax Rate 68.24% 76.31% 59.83% 36.77% 32.61% -84.66% 64.19% -
Total Cost 32,928 33,701 37,876 49,718 32,855 37,668 45,848 -5.36%
-
Net Worth 219,999 194,999 198,676 193,387 157,777 144,932 157,094 5.77%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 219,999 194,999 198,676 193,387 157,777 144,932 157,094 5.77%
NOSH 82,089 83,333 85,268 77,978 78,888 87,837 86,315 -0.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.64% 0.96% 2.05% 8.13% 3.48% 0.86% 0.71% -
ROE 0.25% 0.17% 0.40% 2.27% 0.75% 0.22% 0.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.78 40.83 45.35 69.40 43.15 43.25 53.50 -4.42%
EPS 0.67 0.39 0.93 5.64 1.47 0.37 0.38 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.34 2.33 2.48 2.00 1.65 1.82 6.65%
Adjusted Per Share Value based on latest NOSH - 77,390
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.97 13.18 14.98 20.96 13.19 14.72 17.89 -5.21%
EPS 0.21 0.13 0.31 1.70 0.46 0.13 0.13 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8523 0.7554 0.7697 0.7492 0.6112 0.5615 0.6086 5.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 0.52 0.82 1.20 0.87 0.72 1.00 -
P/RPS 1.59 1.27 1.81 1.73 2.02 1.66 1.87 -2.66%
P/EPS 97.01 133.33 88.17 21.28 57.87 194.59 263.16 -15.31%
EY 1.03 0.75 1.13 4.70 1.73 0.51 0.38 18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.35 0.48 0.44 0.44 0.55 -12.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 23/11/05 25/11/04 21/11/03 26/11/02 28/11/01 24/11/00 -
Price 0.56 0.69 0.83 1.30 0.83 0.78 0.98 -
P/RPS 1.37 1.69 1.83 1.87 1.92 1.80 1.83 -4.70%
P/EPS 83.58 176.92 89.25 23.05 55.21 210.81 257.89 -17.11%
EY 1.20 0.57 1.12 4.34 1.81 0.47 0.39 20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.36 0.52 0.42 0.47 0.54 -14.55%

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