[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.7%
YoY- -5.05%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 129,657 128,608 127,644 119,001 119,010 112,762 108,996 12.25%
PBT 10,657 11,816 11,800 10,223 11,840 10,062 8,860 13.08%
Tax -1,390 -1,736 -1,348 -2,295 -3,342 -2,178 -2,004 -21.62%
NP 9,266 10,080 10,452 7,928 8,497 7,884 6,856 22.21%
-
NP to SH 9,266 10,080 10,452 7,928 8,497 7,884 6,856 22.21%
-
Tax Rate 13.04% 14.69% 11.42% 22.45% 28.23% 21.65% 22.62% -
Total Cost 120,390 118,528 117,192 111,073 110,513 104,878 102,140 11.57%
-
Net Worth 96,924 94,782 94,814 92,560 94,869 93,245 92,377 3.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,007 6,017 8,958 1,682 - - - -
Div Payout % 43.24% 59.70% 85.71% 21.23% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 96,924 94,782 94,814 92,560 94,869 93,245 92,377 3.25%
NOSH 75,135 75,223 74,657 56,097 55,805 55,835 55,649 22.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.15% 7.84% 8.19% 6.66% 7.14% 6.99% 6.29% -
ROE 9.56% 10.63% 11.02% 8.57% 8.96% 8.46% 7.42% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 172.57 170.97 170.97 212.13 213.26 201.95 195.86 -8.08%
EPS 12.33 13.40 14.00 10.65 15.23 14.12 12.32 0.05%
DPS 5.33 8.00 12.00 3.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.27 1.65 1.70 1.67 1.66 -15.46%
Adjusted Per Share Value based on latest NOSH - 57,200
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.92 36.62 36.35 33.89 33.89 32.11 31.04 12.24%
EPS 2.64 2.87 2.98 2.26 2.42 2.25 1.95 22.35%
DPS 1.14 1.71 2.55 0.48 0.00 0.00 0.00 -
NAPS 0.276 0.2699 0.27 0.2636 0.2702 0.2655 0.2631 3.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.78 0.69 0.60 0.60 0.79 0.90 0.89 -
P/RPS 0.45 0.40 0.35 0.28 0.37 0.45 0.45 0.00%
P/EPS 6.32 5.15 4.29 4.25 5.19 6.37 7.22 -8.48%
EY 15.81 19.42 23.33 23.55 19.27 15.69 13.84 9.26%
DY 6.84 11.59 20.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.47 0.36 0.46 0.54 0.54 7.26%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 07/08/03 16/05/03 19/02/03 21/11/02 08/08/02 23/05/02 -
Price 0.76 0.79 0.64 0.63 0.79 0.90 0.89 -
P/RPS 0.44 0.46 0.37 0.30 0.37 0.45 0.45 -1.48%
P/EPS 6.16 5.90 4.57 4.46 5.19 6.37 7.22 -10.03%
EY 16.23 16.96 21.88 22.43 19.27 15.69 13.84 11.19%
DY 7.02 10.13 18.75 4.76 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.50 0.38 0.46 0.54 0.54 6.07%

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