[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2000 [#1]

Announcement Date
06-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 16.36%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 91,060 91,596 89,040 83,736 71,949 68,256 63,028 -0.37%
PBT 9,004 10,068 10,150 7,700 5,804 6,292 4,710 -0.65%
Tax -1,156 -842 -840 -216 628 0 0 -100.00%
NP 7,848 9,225 9,310 7,484 6,432 6,292 4,710 -0.51%
-
NP to SH 7,848 9,225 9,310 7,484 6,432 6,292 4,710 -0.51%
-
Tax Rate 12.84% 8.36% 8.28% 2.81% -10.82% 0.00% 0.00% -
Total Cost 83,212 82,370 79,730 76,252 65,517 61,964 58,318 -0.36%
-
Net Worth 80,642 79,302 80,996 78,893 72,506 0 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 1,569 - - - - - - -100.00%
Div Payout % 20.00% - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 80,642 79,302 80,996 78,893 72,506 0 0 -100.00%
NOSH 54,488 53,223 31,033 31,183 29,236 29,493 29,437 -0.62%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 8.62% 10.07% 10.46% 8.94% 8.94% 9.22% 7.47% -
ROE 9.73% 11.63% 11.49% 9.49% 8.87% 0.00% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 167.12 172.10 286.92 268.53 246.09 231.43 214.11 0.25%
EPS 14.00 17.33 30.00 24.00 22.00 21.33 16.00 0.13%
DPS 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.48 1.49 2.61 2.53 2.48 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 31,183
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 25.93 26.08 25.36 23.84 20.49 19.44 17.95 -0.37%
EPS 2.23 2.63 2.65 2.13 1.83 1.79 1.34 -0.51%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2296 0.2258 0.2306 0.2247 0.2065 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 0.70 1.03 2.11 2.92 0.00 0.00 0.00 -
P/RPS 0.42 0.60 0.74 1.09 0.00 0.00 0.00 -100.00%
P/EPS 4.86 5.94 7.03 12.17 0.00 0.00 0.00 -100.00%
EY 20.58 16.83 14.22 8.22 0.00 0.00 0.00 -100.00%
DY 4.11 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.69 0.81 1.15 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 10/11/00 03/08/00 05/05/00 25/02/00 30/10/99 - -
Price 0.70 0.91 2.36 2.72 2.77 0.00 0.00 -
P/RPS 0.42 0.53 0.82 1.01 1.13 0.00 0.00 -100.00%
P/EPS 4.86 5.25 7.87 11.33 12.59 0.00 0.00 -100.00%
EY 20.58 19.05 12.71 8.82 7.94 0.00 0.00 -100.00%
DY 4.11 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.61 0.90 1.08 1.12 0.00 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