[SBCCORP] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -96.2%
YoY- 290.0%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 16,162 20,077 24,898 18,832 23,250 24,668 26,903 0.54%
PBT 719 1,069 4,143 640 -796 -48 510 -0.36%
Tax -499 -421 -1,326 -523 826 368 519 -
NP 220 648 2,817 117 30 320 1,029 1.65%
-
NP to SH 220 648 2,817 117 30 320 1,029 1.65%
-
Tax Rate 69.40% 39.38% 32.01% 81.72% - - -101.76% -
Total Cost 15,942 19,429 22,081 18,715 23,220 24,348 25,874 0.51%
-
Net Worth 190,666 191,118 191,927 483,600 61,874 116,480 89,280 -0.80%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 190,666 191,118 191,927 483,600 61,874 116,480 89,280 -0.80%
NOSH 81,481 82,025 77,390 195,000 37,500 64,000 50,441 -0.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.36% 3.23% 11.31% 0.62% 0.13% 1.30% 3.82% -
ROE 0.12% 0.34% 1.47% 0.02% 0.05% 0.27% 1.15% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 19.84 24.48 32.17 9.66 62.00 38.54 53.34 1.05%
EPS 0.27 0.79 3.64 0.06 -0.08 0.50 2.04 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.33 2.48 2.48 1.65 1.82 1.77 -0.29%
Adjusted Per Share Value based on latest NOSH - 195,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.26 7.78 9.65 7.30 9.01 9.56 10.42 0.54%
EPS 0.09 0.25 1.09 0.05 0.01 0.12 0.40 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7386 0.7404 0.7435 1.8735 0.2397 0.4512 0.3459 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.52 0.82 1.20 0.87 0.72 1.00 0.00 -
P/RPS 2.62 3.35 3.73 9.01 1.16 2.59 0.00 -100.00%
P/EPS 192.59 103.80 32.97 1,450.00 900.00 200.00 0.00 -100.00%
EY 0.52 0.96 3.03 0.07 0.11 0.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.48 0.35 0.44 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 25/11/04 21/11/03 26/11/02 28/11/01 24/11/00 30/11/99 -
Price 0.69 0.83 1.30 0.83 0.78 0.98 0.00 -
P/RPS 3.48 3.39 4.04 8.59 1.26 2.54 0.00 -100.00%
P/EPS 255.56 105.06 35.71 1,383.33 975.00 196.00 0.00 -100.00%
EY 0.39 0.95 2.80 0.07 0.10 0.51 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.52 0.33 0.47 0.54 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