[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.4%
YoY- 39.22%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 212,964 202,872 202,409 207,221 202,756 215,640 209,973 0.94%
PBT 10,068 7,388 9,199 7,801 5,266 6,008 7,177 25.34%
Tax -962 -96 -217 -656 -292 -284 -1,478 -24.91%
NP 9,106 7,292 8,982 7,145 4,974 5,724 5,699 36.71%
-
NP to SH 8,772 6,864 8,685 6,786 4,700 5,380 5,428 37.75%
-
Tax Rate 9.56% 1.30% 2.36% 8.41% 5.55% 4.73% 20.59% -
Total Cost 203,858 195,580 193,427 200,076 197,782 209,916 204,274 -0.13%
-
Net Worth 110,029 112,375 110,080 106,958 103,854 106,384 104,764 3.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,555 - - - 3,036 -
Div Payout % - - 52.45% - - - 55.94% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 110,029 112,375 110,080 106,958 103,854 106,384 104,764 3.32%
NOSH 75,882 75,929 75,917 75,856 75,806 75,988 75,916 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.28% 3.59% 4.44% 3.45% 2.45% 2.65% 2.71% -
ROE 7.97% 6.11% 7.89% 6.35% 4.53% 5.06% 5.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 280.65 267.19 266.62 273.17 267.47 283.78 276.59 0.97%
EPS 11.56 9.04 11.44 8.95 6.20 7.08 7.15 37.79%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 1.45 1.48 1.45 1.41 1.37 1.40 1.38 3.35%
Adjusted Per Share Value based on latest NOSH - 75,900
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.64 57.77 57.64 59.01 57.74 61.41 59.79 0.94%
EPS 2.50 1.95 2.47 1.93 1.34 1.53 1.55 37.57%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.86 -
NAPS 0.3133 0.32 0.3135 0.3046 0.2957 0.3029 0.2983 3.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.44 0.40 0.41 0.51 0.52 0.41 0.35 -
P/RPS 0.16 0.15 0.15 0.19 0.19 0.14 0.13 14.86%
P/EPS 3.81 4.42 3.58 5.70 8.39 5.79 4.90 -15.45%
EY 26.27 22.60 27.90 17.54 11.92 17.27 20.43 18.26%
DY 0.00 0.00 14.63 0.00 0.00 0.00 11.43 -
P/NAPS 0.30 0.27 0.28 0.36 0.38 0.29 0.25 12.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 25/02/08 29/11/07 23/08/07 23/05/07 27/02/07 -
Price 0.35 0.52 0.40 0.45 0.50 0.52 0.41 -
P/RPS 0.12 0.19 0.15 0.16 0.19 0.18 0.15 -13.83%
P/EPS 3.03 5.75 3.50 5.03 8.06 7.34 5.73 -34.63%
EY 33.03 17.38 28.60 19.88 12.40 13.62 17.44 53.13%
DY 0.00 0.00 15.00 0.00 0.00 0.00 9.76 -
P/NAPS 0.24 0.35 0.28 0.32 0.36 0.37 0.30 -13.83%

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