[SBCCORP] YoY TTM Result on 31-Mar-2004 [#4]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	77,673	69,934	66,867	86,317	69,829	81,760	92,411	-2.85%
YoY %	11.07%	4.59%	-22.53%	23.61%	-14.59%	-11.53%	-	-
Horiz. %	84.05%	75.68%	72.36%	93.41%	75.56%	88.47%	100.00%	-
PBT	-1,930	1,539	3,323	6,996	5,151	1,617	1,421	-
YoY %	-225.41%	-53.69%	-52.50%	35.82%	218.55%	13.79%	-	-
Horiz. %	-135.82%	108.30%	233.85%	492.33%	362.49%	113.79%	100.00%	-
Tax	-1,078	-485	-1,071	-4,923	-3,141	-115	1,672	-
YoY %	-122.27%	54.72%	78.24%	-56.73%	-2,631.30%	-106.88%	-	-
Horiz. %	-64.47%	-29.01%	-64.06%	-294.44%	-187.86%	-6.88%	100.00%	-
NP	-3,008	1,054	2,252	2,073	2,010	1,502	3,093	-
YoY %	-385.39%	-53.20%	8.63%	3.13%	33.82%	-51.44%	-	-
Horiz. %	-97.25%	34.08%	72.81%	67.02%	64.99%	48.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,008	1,054	2,252	2,073	2,010	1,502	1,072	-
YoY %	-385.39%	-53.20%	8.63%	3.13%	33.82%	40.11%	-	-
Horiz. %	-280.60%	98.32%	210.07%	193.38%	187.50%	140.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	31.51%	32.23%	70.37%	60.98%	7.11%	-117.66%	-
YoY %	-	-2.23%	-54.20%	15.40%	757.67%	106.04%	-	-
Horiz. %	-	-26.78%	-27.39%	-59.81%	-51.83%	-6.04%	100.00%	-
Total Cost	80,681	68,880	64,615	84,244	67,819	80,258	89,318	-1.67%
YoY %	17.13%	6.60%	-23.30%	24.22%	-15.50%	-10.14%	-	-
Horiz. %	90.33%	77.12%	72.34%	94.32%	75.93%	89.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,395	221,060	193,304	146,967	166,818	209,879	92,684	10.01%
YoY %	-25.63%	14.36%	31.53%	-11.90%	-20.52%	126.45%	-	-
Horiz. %	177.37%	238.51%	208.56%	158.57%	179.99%	226.45%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	821	827	826	602	834	-	776	0.94%
YoY %	-0.73%	0.12%	37.21%	-27.82%	0.00%	-	-	-
Horiz. %	105.80%	106.57%	106.44%	77.58%	107.47%	-	100.00%	-
Div Payout %	0.00%	78.55%	36.68%	29.06%	41.50%	-	72.45%	-
YoY %	0.00%	114.15%	26.22%	-29.98%	0.00%	-	-	-
Horiz. %	0.00%	108.42%	50.63%	40.11%	57.28%	-	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	164,395	221,060	193,304	146,967	166,818	209,879	92,684	10.01%
YoY %	-25.63%	14.36%	31.53%	-11.90%	-20.52%	126.45%	-	-
Horiz. %	177.37%	238.51%	208.56%	158.57%	179.99%	226.45%	100.00%	-
NOSH	82,197	82,794	82,608	60,232	83,409	52,999	51,779	8.00%
YoY %	-0.72%	0.23%	37.15%	-27.79%	57.38%	2.36%	-	-
Horiz. %	158.75%	159.90%	159.54%	116.33%	161.09%	102.36%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-3.87%	1.51%	3.37%	2.40%	2.88%	1.84%	3.35%	-
YoY %	-356.29%	-55.19%	40.42%	-16.67%	56.52%	-45.07%	-	-
Horiz. %	-115.52%	45.07%	100.60%	71.64%	85.97%	54.93%	100.00%	-
ROE	-1.83%	0.48%	1.17%	1.41%	1.20%	0.72%	1.16%	-
YoY %	-481.25%	-58.97%	-17.02%	17.50%	66.67%	-37.93%	-	-
Horiz. %	-157.76%	41.38%	100.86%	121.55%	103.45%	62.07%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	94.50	84.47	80.94	143.31	83.72	154.26	178.47	-10.05%
YoY %	11.87%	4.36%	-43.52%	71.18%	-45.73%	-13.57%	-	-
Horiz. %	52.95%	47.33%	45.35%	80.30%	46.91%	86.43%	100.00%	-
EPS	-3.66	1.27	2.73	3.44	2.41	2.83	2.07	-
YoY %	-388.19%	-53.48%	-20.64%	42.74%	-14.84%	36.71%	-	-
Horiz. %	-176.81%	61.35%	131.88%	166.18%	116.43%	136.71%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	0.00	1.50	-6.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	66.67%	0.00%	100.00%	-
NAPS	2.00	2.67	2.34	2.44	2.00	3.96	1.79	1.86%
YoY %	-25.09%	14.10%	-4.10%	22.00%	-49.49%	121.23%	-	-
Horiz. %	111.73%	149.16%	130.73%	136.31%	111.73%	221.23%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,232
RPS	30.09	27.09	25.90	33.44	27.05	31.67	35.80	-2.85%
YoY %	11.07%	4.59%	-22.55%	23.62%	-14.59%	-11.54%	-	-
Horiz. %	84.05%	75.67%	72.35%	93.41%	75.56%	88.46%	100.00%	-
EPS	-1.17	0.41	0.87	0.80	0.78	0.58	0.42	-
YoY %	-385.37%	-52.87%	8.75%	2.56%	34.48%	38.10%	-	-
Horiz. %	-278.57%	97.62%	207.14%	190.48%	185.71%	138.10%	100.00%	-
DPS	0.32	0.32	0.32	0.23	0.32	0.00	0.30	1.08%
YoY %	0.00%	0.00%	39.13%	-28.12%	0.00%	0.00%	-	-
Horiz. %	106.67%	106.67%	106.67%	76.67%	106.67%	0.00%	100.00%	-
NAPS	0.6369	0.8564	0.7489	0.5694	0.6463	0.8131	0.3591	10.01%
YoY %	-25.63%	14.35%	31.52%	-11.90%	-20.51%	126.43%	-	-
Horiz. %	177.36%	238.49%	208.55%	158.56%	179.98%	226.43%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.61	0.62	0.86	1.19	0.77	0.85	0.80	-
P/RPS	0.65	0.73	1.06	0.83	0.92	0.55	0.45	6.31%
YoY %	-10.96%	-31.13%	27.71%	-9.78%	67.27%	22.22%	-	-
Horiz. %	144.44%	162.22%	235.56%	184.44%	204.44%	122.22%	100.00%	-
P/EPS	-16.67	48.70	31.55	34.58	31.95	29.99	38.64	-
YoY %	-134.23%	54.36%	-8.76%	8.23%	6.54%	-22.39%	-	-
Horiz. %	-43.14%	126.04%	81.65%	89.49%	82.69%	77.61%	100.00%	-
EY	-6.00	2.05	3.17	2.89	3.13	3.33	2.59	-
YoY %	-392.68%	-35.33%	9.69%	-7.67%	-6.01%	28.57%	-	-
Horiz. %	-231.66%	79.15%	122.39%	111.58%	120.85%	128.57%	100.00%	-
DY	1.64	1.61	1.16	0.84	1.30	0.00	1.87	-2.16%
YoY %	1.86%	38.79%	38.10%	-35.38%	0.00%	0.00%	-	-
Horiz. %	87.70%	86.10%	62.03%	44.92%	69.52%	0.00%	100.00%	-
P/NAPS	0.31	0.23	0.37	0.49	0.39	0.21	0.45	-6.01%
YoY %	34.78%	-37.84%	-24.49%	25.64%	85.71%	-53.33%	-	-
Horiz. %	68.89%	51.11%	82.22%	108.89%	86.67%	46.67%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	26/05/06	27/05/05	28/05/04	30/05/03	31/05/02	31/05/01	-
Price	0.60	0.61	0.69	0.99	0.82	1.10	0.80	-
P/RPS	0.63	0.72	0.85	0.69	0.98	0.71	0.45	5.76%
YoY %	-12.50%	-15.29%	23.19%	-29.59%	38.03%	57.78%	-	-
Horiz. %	140.00%	160.00%	188.89%	153.33%	217.78%	157.78%	100.00%	-
P/EPS	-16.40	47.92	25.31	28.77	34.03	38.81	38.64	-
YoY %	-134.22%	89.33%	-12.03%	-15.46%	-12.32%	0.44%	-	-
Horiz. %	-42.44%	124.02%	65.50%	74.46%	88.07%	100.44%	100.00%	-
EY	-6.10	2.09	3.95	3.48	2.94	2.58	2.59	-
YoY %	-391.87%	-47.09%	13.51%	18.37%	13.95%	-0.39%	-	-
Horiz. %	-235.52%	80.69%	152.51%	134.36%	113.51%	99.61%	100.00%	-
DY	1.67	1.64	1.45	1.01	1.22	0.00	1.87	-1.86%
YoY %	1.83%	13.10%	43.56%	-17.21%	0.00%	0.00%	-	-
Horiz. %	89.30%	87.70%	77.54%	54.01%	65.24%	0.00%	100.00%	-
P/NAPS	0.30	0.23	0.29	0.41	0.41	0.28	0.45	-6.53%
YoY %	30.43%	-20.69%	-29.27%	0.00%	46.43%	-37.78%	-	-
Horiz. %	66.67%	51.11%	64.44%	91.11%	91.11%	62.22%	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