[SBCCORP] YoY Quarter Result on 30-Jun-2015 [#1]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	17,669	13,261	20,125	56,543	48,973	26,072	28,674	-7.74%
YoY %	33.24%	-34.11%	-64.41%	15.46%	87.84%	-9.07%	-	-
Horiz. %	61.62%	46.25%	70.19%	197.19%	170.79%	90.93%	100.00%	-
PBT	-2,465	2	378	12,926	13,254	8,173	9,242	-
YoY %	-123,350.00%	-99.47%	-97.08%	-2.47%	62.17%	-11.57%	-	-
Horiz. %	-26.67%	0.02%	4.09%	139.86%	143.41%	88.43%	100.00%	-
Tax	444	-384	-382	-2,992	-5,561	-1,806	-3,300	-
YoY %	215.62%	-0.52%	87.23%	46.20%	-207.92%	45.27%	-	-
Horiz. %	-13.45%	11.64%	11.58%	90.67%	168.52%	54.73%	100.00%	-
NP	-2,021	-382	-4	9,934	7,693	6,367	5,942	-
YoY %	-429.06%	-9,450.00%	-100.04%	29.13%	20.83%	7.15%	-	-
Horiz. %	-34.01%	-6.43%	-0.07%	167.18%	129.47%	107.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,790	-199	66	9,999	7,722	6,333	5,992	-
YoY %	-799.50%	-401.52%	-99.34%	29.49%	21.93%	5.69%	-	-
Horiz. %	-29.87%	-3.32%	1.10%	166.87%	128.87%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	19,200.00%	101.06%	23.15%	41.96%	22.10%	35.71%	-
YoY %	-	18,898.61%	336.54%	-44.83%	89.86%	-38.11%	-	-
Horiz. %	-	53,766.45%	283.00%	64.83%	117.50%	61.89%	100.00%	-
Total Cost	19,690	13,643	20,129	46,609	41,280	19,705	22,732	-2.36%
YoY %	44.32%	-32.22%	-56.81%	12.91%	109.49%	-13.32%	-	-
Horiz. %	86.62%	60.02%	88.55%	205.04%	181.59%	86.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,678	382,678	363,000	387,285	378,582	295,649	270,340	5.96%
YoY %	0.00%	5.42%	-6.27%	2.30%	28.05%	9.36%	-	-
Horiz. %	141.55%	141.55%	134.28%	143.26%	140.04%	109.36%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	382,678	382,678	363,000	387,285	378,582	295,649	270,340	5.96%
YoY %	0.00%	5.42%	-6.27%	2.30%	28.05%	9.36%	-	-
Horiz. %	141.55%	141.55%	134.28%	143.26%	140.04%	109.36%	100.00%	-
NOSH	234,830	234,830	220,000	234,718	136,672	82,353	82,420	19.05%
YoY %	0.00%	6.74%	-6.27%	71.74%	65.96%	-0.08%	-	-
Horiz. %	284.92%	284.92%	266.93%	284.78%	165.82%	99.92%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-11.44%	-2.88%	-0.02%	17.57%	15.71%	24.42%	20.72%	-
YoY %	-297.22%	-14,300.00%	-100.11%	11.84%	-35.67%	17.86%	-	-
Horiz. %	-55.21%	-13.90%	-0.10%	84.80%	75.82%	117.86%	100.00%	-
ROE	-0.47%	-0.05%	0.02%	2.58%	2.04%	2.14%	2.22%	-
YoY %	-840.00%	-350.00%	-99.22%	26.47%	-4.67%	-3.60%	-	-
Horiz. %	-21.17%	-2.25%	0.90%	116.22%	91.89%	96.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	7.53	5.65	9.15	24.09	35.83	31.66	34.79	-22.50%
YoY %	33.27%	-38.25%	-62.02%	-32.77%	13.17%	-9.00%	-	-
Horiz. %	21.64%	16.24%	26.30%	69.24%	102.99%	91.00%	100.00%	-
EPS	-0.76	-0.08	0.03	4.26	5.65	7.69	7.27	-
YoY %	-850.00%	-366.67%	-99.30%	-24.60%	-26.53%	5.78%	-	-
Horiz. %	-10.45%	-1.10%	0.41%	58.60%	77.72%	105.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.63	1.63	1.65	1.65	2.77	3.59	3.28	-10.99%
YoY %	0.00%	-1.21%	0.00%	-40.43%	-22.84%	9.45%	-	-
Horiz. %	49.70%	49.70%	50.30%	50.30%	84.45%	109.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 234,718
RPS	6.72	5.04	7.65	21.50	18.62	9.91	10.90	-7.74%
YoY %	33.33%	-34.12%	-64.42%	15.47%	87.89%	-9.08%	-	-
Horiz. %	61.65%	46.24%	70.18%	197.25%	170.83%	90.92%	100.00%	-
EPS	-0.68	-0.08	0.03	3.80	2.94	2.41	2.28	-
YoY %	-750.00%	-366.67%	-99.21%	29.25%	21.99%	5.70%	-	-
Horiz. %	-29.82%	-3.51%	1.32%	166.67%	128.95%	105.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4548	1.4548	1.38	1.4723	1.4392	1.124	1.0277	5.96%
YoY %	0.00%	5.42%	-6.27%	2.30%	28.04%	9.37%	-	-
Horiz. %	141.56%	141.56%	134.28%	143.26%	140.04%	109.37%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.50	0.715	0.70	0.90	2.20	1.60	0.94	-
P/RPS	6.64	12.66	7.65	3.74	6.14	5.05	2.70	16.17%
YoY %	-47.55%	65.49%	104.55%	-39.09%	21.58%	87.04%	-	-
Horiz. %	245.93%	468.89%	283.33%	138.52%	227.41%	187.04%	100.00%	-
P/EPS	-65.58	-843.53	2,333.33	21.13	38.94	20.81	12.93	-
YoY %	92.23%	-136.15%	10,942.74%	-45.74%	87.12%	60.94%	-	-
Horiz. %	-507.19%	-6,523.82%	18,045.86%	163.42%	301.16%	160.94%	100.00%	-
EY	-1.52	-0.12	0.04	4.73	2.57	4.81	7.73	-
YoY %	-1,166.67%	-400.00%	-99.15%	84.05%	-46.57%	-37.77%	-	-
Horiz. %	-19.66%	-1.55%	0.52%	61.19%	33.25%	62.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.44	0.42	0.55	0.79	0.45	0.29	1.11%
YoY %	-29.55%	4.76%	-23.64%	-30.38%	75.56%	55.17%	-	-
Horiz. %	106.90%	151.72%	144.83%	189.66%	272.41%	155.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	21/08/17	26/08/16	25/08/15	26/08/14	20/08/13	16/08/12	-
Price	0.54	0.685	0.71	0.665	2.14	1.65	1.07	-
P/RPS	7.18	12.13	7.76	2.76	5.97	5.21	3.08	15.14%
YoY %	-40.81%	56.31%	181.16%	-53.77%	14.59%	69.16%	-	-
Horiz. %	233.12%	393.83%	251.95%	89.61%	193.83%	169.16%	100.00%	-
P/EPS	-70.83	-808.13	2,366.67	15.61	37.88	21.46	14.72	-
YoY %	91.24%	-134.15%	15,061.24%	-58.79%	76.51%	45.79%	-	-
Horiz. %	-481.18%	-5,490.01%	16,077.92%	106.05%	257.34%	145.79%	100.00%	-
EY	-1.41	-0.12	0.04	6.41	2.64	4.66	6.79	-
YoY %	-1,075.00%	-400.00%	-99.38%	142.80%	-43.35%	-31.37%	-	-
Horiz. %	-20.77%	-1.77%	0.59%	94.40%	38.88%	68.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.42	0.43	0.40	0.77	0.46	0.33	0.00%
YoY %	-21.43%	-2.33%	7.50%	-48.05%	67.39%	39.39%	-	-
Horiz. %	100.00%	127.27%	130.30%	121.21%	233.33%	139.39%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos