[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Announcement Date
26-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 36.3%
YoY- -2.66%
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 68,697 44,520 20,934 71,949 51,192 31,514 0 -100.00%
PBT 7,551 5,075 1,925 5,804 4,719 2,355 0 -100.00%
Tax -632 -420 -54 628 0 0 0 -100.00%
NP 6,919 4,655 1,871 6,432 4,719 2,355 0 -100.00%
-
NP to SH 6,919 4,655 1,871 6,432 4,719 2,355 0 -100.00%
-
Tax Rate 8.37% 8.28% 2.81% -10.82% 0.00% 0.00% - -
Total Cost 61,778 39,865 19,063 65,517 46,473 29,159 0 -100.00%
-
Net Worth 79,302 80,996 78,893 72,506 0 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 79,302 80,996 78,893 72,506 0 0 0 -100.00%
NOSH 53,223 31,033 31,183 29,236 29,493 29,437 30,036 -0.57%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 10.07% 10.46% 8.94% 8.94% 9.22% 7.47% 0.00% -
ROE 8.72% 5.75% 2.37% 8.87% 0.00% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 129.07 143.46 67.13 246.09 173.57 107.05 0.00 -100.00%
EPS 13.00 15.00 6.00 22.00 16.00 8.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 2.61 2.53 2.48 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,550
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 19.56 12.68 5.96 20.49 14.58 8.97 0.00 -100.00%
EPS 1.97 1.33 0.53 1.83 1.34 0.67 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2258 0.2306 0.2247 0.2065 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.03 2.11 2.92 0.00 0.00 0.00 0.00 -
P/RPS 0.80 1.47 4.35 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.92 14.07 48.67 0.00 0.00 0.00 0.00 -100.00%
EY 12.62 7.11 2.05 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 1.15 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 10/11/00 03/08/00 05/05/00 25/02/00 30/10/99 - - -
Price 0.91 2.36 2.72 2.77 0.00 0.00 0.00 -
P/RPS 0.71 1.65 4.05 1.13 0.00 0.00 0.00 -100.00%
P/EPS 7.00 15.73 45.33 12.59 0.00 0.00 0.00 -100.00%
EY 14.29 6.36 2.21 7.94 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.90 1.08 1.12 0.00 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