[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 107.08%
YoY- 4.51%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 68,759 284,229 208,526 140,861 67,670 267,749 192,287 -49.58%
PBT 7,194 25,277 18,005 12,512 5,889 23,826 18,359 -46.42%
Tax -1,909 -4,521 -3,279 -2,506 -1,043 -5,118 -3,995 -38.85%
NP 5,285 20,756 14,726 10,006 4,846 18,708 14,364 -48.62%
-
NP to SH 5,103 20,075 14,164 9,621 4,646 18,186 14,031 -49.01%
-
Tax Rate 26.54% 17.89% 18.21% 20.03% 17.71% 21.48% 21.76% -
Total Cost 63,474 263,473 193,800 130,855 62,824 249,041 177,923 -49.66%
-
Net Worth 142,496 93,698 137,288 135,623 132,635 131,673 127,286 7.80%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,611 10,119 7,127 4,870 2,248 9,405 6,621 -46.19%
Div Payout % 51.17% 50.41% 50.32% 50.62% 48.39% 51.72% 47.19% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 142,496 93,698 137,288 135,623 132,635 131,673 127,286 7.80%
NOSH 74,605 74,958 75,021 74,929 74,935 75,242 73,576 0.92%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.69% 7.30% 7.06% 7.10% 7.16% 6.99% 7.47% -
ROE 3.58% 21.43% 10.32% 7.09% 3.50% 13.81% 11.02% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 92.16 379.18 277.96 187.99 90.30 355.85 261.34 -50.05%
EPS 6.84 17.78 18.88 12.84 6.20 24.17 19.07 -49.48%
DPS 3.50 13.50 9.50 6.50 3.00 12.50 9.00 -46.69%
NAPS 1.91 1.25 1.83 1.81 1.77 1.75 1.73 6.81%
Adjusted Per Share Value based on latest NOSH - 74,924
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.58 80.94 59.38 40.11 19.27 76.24 54.76 -49.59%
EPS 1.45 5.72 4.03 2.74 1.32 5.18 4.00 -49.12%
DPS 0.74 2.88 2.03 1.39 0.64 2.68 1.89 -46.44%
NAPS 0.4058 0.2668 0.3909 0.3862 0.3777 0.375 0.3625 7.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.87 1.77 1.63 1.74 1.72 1.75 2.01 -
P/RPS 2.03 0.47 0.59 0.93 1.90 0.49 0.77 90.72%
P/EPS 27.34 6.61 8.63 13.55 27.74 7.24 10.54 88.67%
EY 3.66 15.13 11.58 7.38 3.60 13.81 9.49 -46.98%
DY 1.87 7.63 5.83 3.74 1.74 7.14 4.48 -44.11%
P/NAPS 0.98 1.42 0.89 0.96 0.97 1.00 1.16 -10.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 -
Price 1.88 1.97 1.71 1.93 1.84 1.70 1.88 -
P/RPS 2.04 0.52 0.62 1.03 2.04 0.48 0.72 100.10%
P/EPS 27.49 7.36 9.06 15.03 29.68 7.03 9.86 97.96%
EY 3.64 13.59 11.04 6.65 3.37 14.22 10.14 -49.45%
DY 1.86 6.85 5.56 3.37 1.63 7.35 4.79 -46.74%
P/NAPS 0.98 1.58 0.93 1.07 1.04 0.97 1.09 -6.84%

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