[SBCCORP] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 446.9%
YoY- -81.97%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 46,807 33,478 34,026 38,669 54,116 34,041 37,993 3.53%
PBT 2,128 1,732 1,372 1,974 6,956 1,760 176 51.47%
Tax -1,122 -1,182 -1,047 -1,181 -2,558 -574 149 -
NP 1,006 550 325 793 4,398 1,186 325 20.71%
-
NP to SH 1,006 550 325 793 4,398 1,186 325 20.71%
-
Tax Rate 52.73% 68.24% 76.31% 59.83% 36.77% 32.61% -84.66% -
Total Cost 45,801 32,928 33,701 37,876 49,718 32,855 37,668 3.31%
-
Net Worth 214,393 219,999 194,999 198,676 193,387 157,777 144,932 6.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 214,393 219,999 194,999 198,676 193,387 157,777 144,932 6.74%
NOSH 82,459 82,089 83,333 85,268 77,978 78,888 87,837 -1.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.15% 1.64% 0.96% 2.05% 8.13% 3.48% 0.86% -
ROE 0.47% 0.25% 0.17% 0.40% 2.27% 0.75% 0.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 56.76 40.78 40.83 45.35 69.40 43.15 43.25 4.63%
EPS 1.22 0.67 0.39 0.93 5.64 1.47 0.37 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.68 2.34 2.33 2.48 2.00 1.65 7.86%
Adjusted Per Share Value based on latest NOSH - 82,025
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.79 12.73 12.94 14.70 20.57 12.94 14.44 3.53%
EPS 0.38 0.21 0.12 0.30 1.67 0.45 0.12 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.815 0.8364 0.7413 0.7553 0.7352 0.5998 0.551 6.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.67 0.65 0.52 0.82 1.20 0.87 0.72 -
P/RPS 1.18 1.59 1.27 1.81 1.73 2.02 1.66 -5.52%
P/EPS 54.92 97.01 133.33 88.17 21.28 57.87 194.59 -19.00%
EY 1.82 1.03 0.75 1.13 4.70 1.73 0.51 23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.22 0.35 0.48 0.44 0.44 -8.39%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 23/11/06 23/11/05 25/11/04 21/11/03 26/11/02 28/11/01 -
Price 0.66 0.56 0.69 0.83 1.30 0.83 0.78 -
P/RPS 1.16 1.37 1.69 1.83 1.87 1.92 1.80 -7.05%
P/EPS 54.10 83.58 176.92 89.25 23.05 55.21 210.81 -20.27%
EY 1.85 1.20 0.57 1.12 4.34 1.81 0.47 25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.29 0.36 0.52 0.42 0.47 -9.98%

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