[SBCCORP] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -161.8%
YoY- -1118.06%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
Revenue 42,800 49,153 78,723 45,981 60,589 97,669 0 -100.00%
PBT 1,986 3,322 7,490 527 611 820 0 -100.00%
Tax -1,496 -1,830 -5,159 -1,260 -539 -48 0 -100.00%
NP 490 1,492 2,331 -733 72 772 0 -100.00%
-
NP to SH 490 1,492 2,331 -733 72 772 0 -100.00%
-
Tax Rate 75.33% 55.09% 68.88% 239.09% 88.22% 5.85% - -
Total Cost 42,310 47,661 76,392 46,714 60,517 96,897 0 -100.00%
-
Net Worth 221,745 195,301 202,407 220,154 45,692 89,814 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
Net Worth 221,745 195,301 202,407 220,154 45,692 89,814 0 -100.00%
NOSH 83,050 83,820 82,953 89,859 27,692 50,457 50,642 -0.53%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
NP Margin 1.14% 3.04% 2.96% -1.59% 0.12% 0.79% 0.00% -
ROE 0.22% 0.76% 1.15% -0.33% 0.16% 0.86% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
RPS 51.53 58.64 94.90 51.17 218.79 193.57 0.00 -100.00%
EPS 0.59 1.78 2.81 -1.29 -0.26 1.53 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.33 2.44 2.45 1.65 1.78 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 72,965
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
RPS 16.27 18.69 29.93 17.48 23.03 37.13 0.00 -100.00%
EPS 0.19 0.57 0.89 -0.28 0.03 0.29 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.843 0.7425 0.7695 0.837 0.1737 0.3414 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - - -
Price 0.73 0.87 1.15 0.81 0.80 0.00 0.00 -
P/RPS 1.42 1.48 1.21 1.58 0.37 0.00 0.00 -100.00%
P/EPS 123.73 48.88 40.93 -99.30 307.69 0.00 0.00 -100.00%
EY 0.81 2.05 2.44 -1.01 0.33 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.37 0.47 0.33 0.48 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/98 CAGR
Date 23/02/06 22/02/05 24/02/04 28/02/03 08/02/02 25/02/00 - -
Price 0.80 0.86 1.24 0.81 0.81 2.30 0.00 -
P/RPS 1.55 1.47 1.31 1.58 0.37 1.19 0.00 -100.00%
P/EPS 135.59 48.31 44.13 -99.30 311.54 150.33 0.00 -100.00%
EY 0.74 2.07 2.27 -1.01 0.32 0.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.51 0.33 0.49 1.29 0.00 -100.00%

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