[SBCCORP] YoY 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- 346.9%
YoY- -77.0%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 28,668 15,347 16,162 20,077 24,898 18,832 23,250 3.55%
PBT 1,148 764 719 1,069 4,143 640 -796 -
Tax -372 -382 -499 -421 -1,326 -523 826 -
NP 776 382 220 648 2,817 117 30 71.92%
-
NP to SH 776 382 220 648 2,817 117 30 71.92%
-
Tax Rate 32.40% 50.00% 69.40% 39.38% 32.01% 81.72% - -
Total Cost 27,892 14,965 15,942 19,429 22,081 18,715 23,220 3.10%
-
Net Worth 214,638 222,556 190,666 191,118 191,927 483,600 61,874 23.02%
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 214,638 222,556 190,666 191,118 191,927 483,600 61,874 23.02%
NOSH 82,553 83,043 81,481 82,025 77,390 195,000 37,500 14.04%
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 2.71% 2.49% 1.36% 3.23% 11.31% 0.62% 0.13% -
ROE 0.36% 0.17% 0.12% 0.34% 1.47% 0.02% 0.05% -
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 34.73 18.48 19.84 24.48 32.17 9.66 62.00 -9.20%
EPS 0.94 0.46 0.27 0.79 3.64 0.06 -0.08 -
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 2.48 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 10.90 5.83 6.14 7.63 9.47 7.16 8.84 3.55%
EPS 0.30 0.15 0.08 0.25 1.07 0.04 0.01 76.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.816 0.8461 0.7248 0.7266 0.7296 1.8385 0.2352 23.02%
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 1.93 3.52 2.62 3.35 3.73 9.01 1.16 8.85%
P/EPS 71.28 141.30 192.59 103.80 32.97 1,450.00 900.00 -34.45%
EY 1.40 0.71 0.52 0.96 3.03 0.07 0.11 52.77%
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 0.35 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 1.90 3.03 3.48 3.39 4.04 8.59 1.26 7.08%
P/EPS 70.21 121.74 255.56 105.06 35.71 1,383.33 975.00 -35.48%
EY 1.42 0.82 0.39 0.95 2.80 0.07 0.10 55.58%
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 0.33 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