[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -0.88%
YoY- 299.11%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 202,409 207,221 202,756 215,640 209,973 207,362 201,526 0.29%
PBT 9,199 7,801 5,266 6,008 7,177 6,609 4,572 59.17%
Tax -217 -656 -292 -284 -1,478 -1,462 -1,052 -64.98%
NP 8,982 7,145 4,974 5,724 5,699 5,146 3,520 86.41%
-
NP to SH 8,685 6,786 4,700 5,380 5,428 4,874 3,346 88.54%
-
Tax Rate 2.36% 8.41% 5.55% 4.73% 20.59% 22.12% 23.01% -
Total Cost 193,427 200,076 197,782 209,916 204,274 202,216 198,006 -1.54%
-
Net Worth 110,080 106,958 103,854 106,384 104,764 102,398 76,022 27.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,555 - - - 3,036 - - -
Div Payout % 52.45% - - - 55.94% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 110,080 106,958 103,854 106,384 104,764 102,398 76,022 27.90%
NOSH 75,917 75,856 75,806 75,988 75,916 75,850 76,022 -0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.44% 3.45% 2.45% 2.65% 2.71% 2.48% 1.75% -
ROE 7.89% 6.35% 4.53% 5.06% 5.18% 4.76% 4.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 266.62 273.17 267.47 283.78 276.59 273.38 265.09 0.38%
EPS 11.44 8.95 6.20 7.08 7.15 6.43 4.40 88.75%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.45 1.41 1.37 1.40 1.38 1.35 1.00 28.02%
Adjusted Per Share Value based on latest NOSH - 75,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.64 59.01 57.74 61.41 59.79 59.05 57.39 0.28%
EPS 2.47 1.93 1.34 1.53 1.55 1.39 0.95 88.75%
DPS 1.30 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.3135 0.3046 0.2957 0.3029 0.2983 0.2916 0.2165 27.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.51 0.52 0.41 0.35 0.30 0.35 -
P/RPS 0.15 0.19 0.19 0.14 0.13 0.11 0.13 9.98%
P/EPS 3.58 5.70 8.39 5.79 4.90 4.67 7.95 -41.16%
EY 27.90 17.54 11.92 17.27 20.43 21.42 12.58 69.81%
DY 14.63 0.00 0.00 0.00 11.43 0.00 0.00 -
P/NAPS 0.28 0.36 0.38 0.29 0.25 0.22 0.35 -13.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 29/11/07 23/08/07 23/05/07 27/02/07 23/11/06 24/08/06 -
Price 0.40 0.45 0.50 0.52 0.41 0.35 0.30 -
P/RPS 0.15 0.16 0.19 0.18 0.15 0.13 0.11 22.90%
P/EPS 3.50 5.03 8.06 7.34 5.73 5.45 6.82 -35.82%
EY 28.60 19.88 12.40 13.62 17.44 18.36 14.67 55.86%
DY 15.00 0.00 0.00 0.00 9.76 0.00 0.00 -
P/NAPS 0.28 0.32 0.36 0.37 0.30 0.26 0.30 -4.48%

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