[SBCCORP] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -69.27%
YoY- -74.74%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 77,682 70,200 66,139 75,691 83,838 82,226 85,646 -1.61%
PBT -1,920 1,856 3,071 5,088 6,844 1,766 1,428 -
Tax -1,028 -737 -859 -4,451 -4,322 511 1,951 -
NP -2,948 1,119 2,212 637 2,522 2,277 3,379 -
-
NP to SH -2,948 1,119 2,212 637 2,522 2,277 1,358 -
-
Tax Rate - 39.71% 27.97% 87.48% 63.15% -28.94% -136.62% -
Total Cost 80,630 69,081 63,927 75,054 81,316 79,949 82,267 -0.33%
-
Net Worth 212,749 216,952 188,999 224,266 192,882 149,417 108,453 11.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 821 827 826 602 834 - 776 0.94%
Div Payout % 0.00% 73.99% 37.35% 94.56% 33.07% - 57.19% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 212,749 216,952 188,999 224,266 192,882 149,417 108,453 11.87%
NOSH 82,142 80,952 80,769 96,666 79,050 74,708 65,333 3.88%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.79% 1.59% 3.34% 0.84% 3.01% 2.77% 3.95% -
ROE -1.39% 0.52% 1.17% 0.28% 1.31% 1.52% 1.25% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 94.57 86.72 81.89 78.30 106.06 110.06 131.09 -5.29%
EPS -3.59 1.38 2.74 0.66 3.19 3.05 2.08 -
DPS 1.00 1.02 1.02 0.62 1.06 0.00 1.19 -2.85%
NAPS 2.59 2.68 2.34 2.32 2.44 2.00 1.66 7.69%
Adjusted Per Share Value based on latest NOSH - 96,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 29.53 26.69 25.14 28.78 31.87 31.26 32.56 -1.61%
EPS -1.12 0.43 0.84 0.24 0.96 0.87 0.52 -
DPS 0.31 0.31 0.31 0.23 0.32 0.00 0.30 0.54%
NAPS 0.8088 0.8248 0.7185 0.8526 0.7333 0.568 0.4123 11.87%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.65 0.55 0.67 0.80 0.84 0.96 0.69 -
P/RPS 0.69 0.63 0.82 1.02 0.79 0.87 0.53 4.49%
P/EPS -18.11 39.79 24.46 121.40 26.33 31.50 33.20 -
EY -5.52 2.51 4.09 0.82 3.80 3.17 3.01 -
DY 1.54 1.86 1.53 0.78 1.26 0.00 1.72 -1.82%
P/NAPS 0.25 0.21 0.29 0.34 0.34 0.48 0.42 -8.27%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 09/08/07 24/08/06 23/08/05 25/08/04 27/08/03 28/08/02 28/08/01 -
Price 0.65 0.54 0.63 0.80 1.16 0.98 0.81 -
P/RPS 0.69 0.62 0.77 1.02 1.09 0.89 0.62 1.79%
P/EPS -18.11 39.07 23.00 121.40 36.36 32.15 38.97 -
EY -5.52 2.56 4.35 0.82 2.75 3.11 2.57 -
DY 1.54 1.89 1.62 0.78 0.91 0.00 1.47 0.77%
P/NAPS 0.25 0.20 0.27 0.34 0.48 0.49 0.49 -10.60%

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