[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
08-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 129.99%
YoY- 7.32%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 31,911 119,001 89,258 56,381 27,249 105,232 78,618 -45.20%
PBT 2,950 10,223 8,880 5,031 2,215 9,180 6,894 -43.24%
Tax -337 -2,295 -2,507 -1,089 -501 -830 -667 -36.59%
NP 2,613 7,928 6,373 3,942 1,714 8,350 6,227 -43.97%
-
NP to SH 2,613 7,928 6,373 3,942 1,714 8,350 6,227 -43.97%
-
Tax Rate 11.42% 22.45% 28.23% 21.65% 22.62% 9.04% 9.68% -
Total Cost 29,298 111,073 82,885 52,439 25,535 96,882 72,391 -45.31%
-
Net Worth 94,814 92,560 94,869 93,245 92,377 89,066 90,008 3.53%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,239 1,682 - - - 1,669 - -
Div Payout % 85.71% 21.23% - - - 20.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 94,814 92,560 94,869 93,245 92,377 89,066 90,008 3.53%
NOSH 74,657 56,097 55,805 55,835 55,649 55,666 56,609 20.28%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.19% 6.66% 7.14% 6.99% 6.29% 7.93% 7.92% -
ROE 2.76% 8.57% 6.72% 4.23% 1.86% 9.38% 6.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 42.74 212.13 159.94 100.98 48.97 189.04 138.88 -54.45%
EPS 3.50 10.65 11.42 7.06 3.08 15.00 11.00 -53.42%
DPS 3.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.27 1.65 1.70 1.67 1.66 1.60 1.59 -13.92%
Adjusted Per Share Value based on latest NOSH - 56,120
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.09 33.89 25.42 16.06 7.76 29.97 22.39 -45.20%
EPS 0.74 2.26 1.81 1.12 0.49 2.38 1.77 -44.11%
DPS 0.64 0.48 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.27 0.2636 0.2702 0.2655 0.2631 0.2536 0.2563 3.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.60 0.60 0.79 0.90 0.89 0.90 0.71 -
P/RPS 1.40 0.28 0.49 0.89 1.82 0.48 0.51 96.17%
P/EPS 17.14 4.25 6.92 12.75 28.90 6.00 6.45 91.96%
EY 5.83 23.55 14.46 7.84 3.46 16.67 15.49 -47.90%
DY 5.00 5.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.47 0.36 0.46 0.54 0.54 0.56 0.45 2.94%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 19/02/03 21/11/02 08/08/02 23/05/02 21/02/02 21/11/01 -
Price 0.64 0.63 0.79 0.90 0.89 0.89 0.82 -
P/RPS 1.50 0.30 0.49 0.89 1.82 0.47 0.59 86.38%
P/EPS 18.29 4.46 6.92 12.75 28.90 5.93 7.45 82.08%
EY 5.47 22.43 14.46 7.84 3.46 16.85 13.41 -45.02%
DY 4.69 4.76 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 0.50 0.38 0.46 0.54 0.54 0.56 0.52 -2.58%

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