[SCIPACK] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
22-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 10.42%
YoY- 12.81%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 29,132 27,249 26,614 27,370 26,948 24,300 22,363 19.33%
PBT 2,816 2,215 2,286 2,661 2,420 1,813 1,453 55.63%
Tax -588 -501 -163 -107 -107 -453 -524 8.00%
NP 2,228 1,714 2,123 2,554 2,313 1,360 929 79.45%
-
NP to SH 2,228 1,714 2,123 2,554 2,313 1,360 929 79.45%
-
Tax Rate 20.88% 22.62% 7.13% 4.02% 4.42% 24.99% 36.06% -
Total Cost 26,904 25,535 24,491 24,816 24,635 22,940 21,434 16.40%
-
Net Worth 93,721 92,377 84,920 81,217 89,050 102,679 86,728 5.32%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 93,721 92,377 84,920 81,217 89,050 102,679 86,728 5.32%
NOSH 56,120 55,649 53,075 51,080 57,825 68,000 58,600 -2.84%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.65% 6.29% 7.98% 9.33% 8.58% 5.60% 4.15% -
ROE 2.38% 1.86% 2.50% 3.14% 2.60% 1.32% 1.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 51.91 48.97 50.14 53.58 46.60 35.74 38.16 22.84%
EPS 3.97 3.08 4.00 5.00 4.00 2.00 2.00 58.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.60 1.59 1.54 1.51 1.48 8.40%
Adjusted Per Share Value based on latest NOSH - 51,080
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.35 7.81 7.63 7.84 7.72 6.96 6.41 19.33%
EPS 0.64 0.49 0.61 0.73 0.66 0.39 0.27 78.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2648 0.2434 0.2328 0.2552 0.2943 0.2486 5.30%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.90 0.89 0.90 0.71 0.77 0.66 0.70 -
P/RPS 1.73 1.82 1.79 1.33 1.65 1.85 1.83 -3.68%
P/EPS 22.67 28.90 22.50 14.20 19.25 33.00 44.16 -35.96%
EY 4.41 3.46 4.44 7.04 5.19 3.03 2.26 56.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.56 0.45 0.50 0.44 0.47 9.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 08/08/02 23/05/02 21/02/02 21/11/01 03/10/01 11/05/01 28/02/01 -
Price 0.90 0.89 0.89 0.82 0.75 0.67 0.70 -
P/RPS 1.73 1.82 1.77 1.53 1.61 1.87 1.83 -3.68%
P/EPS 22.67 28.90 22.25 16.40 18.75 33.50 44.16 -35.96%
EY 4.41 3.46 4.49 6.10 5.33 2.99 2.26 56.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.56 0.52 0.49 0.44 0.47 9.72%

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