[SCIPACK] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 68.15%
YoY- 52.45%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 30,305 32,939 32,393 31,911 29,743 32,877 29,132 2.65%
PBT 3,508 2,085 2,958 2,950 1,343 3,849 2,816 15.72%
Tax -728 -175 -531 -337 211 -1,418 -588 15.25%
NP 2,780 1,910 2,427 2,613 1,554 2,431 2,228 15.85%
-
NP to SH 2,780 1,910 2,427 2,613 1,554 2,431 2,228 15.85%
-
Tax Rate 20.75% 8.39% 17.95% 11.42% -15.71% 36.84% 20.88% -
Total Cost 27,525 31,029 29,966 29,298 28,189 30,446 26,904 1.52%
-
Net Worth 100,200 97,003 95,563 94,814 57,200 95,004 93,721 4.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 3,033 - - - - -
Div Payout % - - 125.00% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 100,200 97,003 95,563 94,814 57,200 95,004 93,721 4.54%
NOSH 75,338 75,196 75,843 74,657 57,200 55,885 56,120 21.62%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.17% 5.80% 7.49% 8.19% 5.22% 7.39% 7.65% -
ROE 2.77% 1.97% 2.54% 2.76% 2.72% 2.56% 2.38% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 40.22 43.80 42.71 42.74 52.00 58.83 51.91 -15.60%
EPS 3.69 2.54 3.20 3.50 2.08 4.35 3.97 -4.74%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.26 1.27 1.00 1.70 1.67 -14.04%
Adjusted Per Share Value based on latest NOSH - 74,657
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.63 9.38 9.22 9.09 8.47 9.36 8.30 2.62%
EPS 0.79 0.54 0.69 0.74 0.44 0.69 0.63 16.23%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.2853 0.2762 0.2721 0.27 0.1629 0.2705 0.2669 4.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.77 0.78 0.69 0.60 0.60 0.79 0.90 -
P/RPS 1.91 1.78 1.62 1.40 1.15 1.34 1.73 6.80%
P/EPS 20.87 30.71 21.56 17.14 22.08 18.16 22.67 -5.35%
EY 4.79 3.26 4.64 5.83 4.53 5.51 4.41 5.64%
DY 0.00 0.00 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.55 0.47 0.60 0.46 0.54 4.86%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 07/08/03 16/05/03 19/02/03 21/11/02 08/08/02 -
Price 0.79 0.76 0.79 0.64 0.63 0.79 0.90 -
P/RPS 1.96 1.74 1.85 1.50 1.21 1.34 1.73 8.65%
P/EPS 21.41 29.92 24.69 18.29 23.19 18.16 22.67 -3.73%
EY 4.67 3.34 4.05 5.47 4.31 5.51 4.41 3.88%
DY 0.00 0.00 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.63 0.50 0.63 0.46 0.54 6.06%

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