[SBCCORP] YoY TTM 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- 3.82%
YoY- 121.35%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 62,224 70,870 89,904 77,808 84,228 102,989 26,903 -0.88%
PBT 2,721 2,014 10,347 3,202 680 3,173 510 -1.76%
Tax -937 -3,546 -5,125 -838 2,409 622 519 -
NP 1,784 -1,532 5,222 2,364 3,089 3,795 1,029 -0.58%
-
NP to SH 1,784 -1,532 5,222 2,364 1,068 3,795 1,029 -0.58%
-
Tax Rate 34.44% 176.07% 49.53% 26.17% -354.26% -19.60% -101.76% -
Total Cost 60,440 72,402 84,682 75,444 81,139 99,194 25,874 -0.89%
-
Net Worth 190,666 191,118 191,927 390,000 61,874 116,480 50,441 -1.40%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 826 602 834 - 776 825 - -100.00%
Div Payout % 46.31% 0.00% 15.97% - 72.72% 21.76% - -
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 190,666 191,118 191,927 390,000 61,874 116,480 50,441 -1.40%
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 2.87% -2.16% 5.81% 3.04% 3.67% 3.68% 3.82% -
ROE 0.94% -0.80% 2.72% 0.61% 1.73% 3.26% 2.04% -
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 76.37 86.40 116.17 39.90 224.61 160.92 53.34 -0.38%
EPS 2.19 -1.87 6.75 1.21 2.85 5.93 2.04 -0.07%
DPS 1.00 0.73 1.08 0.00 2.07 1.29 0.00 -100.00%
NAPS 2.34 2.33 2.48 2.00 1.65 1.82 1.00 -0.89%
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 24.11 27.46 34.83 30.14 32.63 39.90 10.42 -0.88%
EPS 0.69 -0.59 2.02 0.92 0.41 1.47 0.40 -0.57%
DPS 0.32 0.23 0.32 0.00 0.30 0.32 0.00 -100.00%
NAPS 0.7386 0.7404 0.7435 1.5109 0.2397 0.4512 0.1954 -1.40%
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 0.68 0.95 1.03 2.18 0.32 0.62 0.00 -100.00%
P/EPS 23.75 -43.90 17.78 71.76 25.28 16.86 0.00 -100.00%
EY 4.21 -2.28 5.62 1.39 3.96 5.93 0.00 -100.00%
DY 1.92 0.90 0.90 0.00 2.88 1.29 0.00 -100.00%
P/NAPS 0.22 0.35 0.48 0.44 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 - -
Price 0.69 0.83 1.30 0.83 0.78 0.98 0.00 -
P/RPS 0.90 0.96 1.12 2.08 0.35 0.61 0.00 -100.00%
P/EPS 31.51 -44.44 19.27 68.46 27.39 16.53 0.00 -100.00%
EY 3.17 -2.25 5.19 1.46 3.65 6.05 0.00 -100.00%
DY 1.45 0.88 0.83 0.00 2.66 1.32 0.00 -100.00%
P/NAPS 0.29 0.36 0.52 0.42 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